| Ingresos TV | $1.4M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $5K |
| Patrocinio | $2K |
| Merchandising | $65K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $413K |
| Salarios personal | $21K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $25K |
| Mantenimiento instalaciones | $335K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $1.6M | $793K | $820K | $11.3M |
| Aug 2027 | $1.7M | $836K | $852K | $10.6M |
| Jul 2027 | $1.5M | $809K | $642K | $9.8M |
| Jun 2027 | $1.6M | $826K | $744K | $9.1M |
| May 2027 | $1.6M | $809K | $820K | $8.4M |
| Apr 2027 | $1.8M | $815K | $968K | $7.6M |
| Mar 2027 | $1.4M | $702K | $727K | $6.6M |
| Feb 2027 | $1.6M | $724K | $841K | $5.9M |
| Jan 2027 | $1.4M | $719K | $723K | $5.0M |
| Dec 2026 | $1.5M | $713K | $820K | $4.3M |
| Nov 2026 | $1.4M | $703K | $681K | $3.5M |
| Oct 2026 | $1.6M | $735K | $850K | $2.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $19K |