| Ingresos TV | $1.1M |
| Bonus TV por Posición | $251K |
| Ingresos por partido | $17K |
| Patrocinio | $2K |
| Merchandising | $103K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $331K |
| Salarios personal | $18K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $345K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $1.5M | $694K | $783K | $9.1M |
| Aug 2027 | $1.4M | $750K | $626K | $8.3M |
| Jul 2027 | $3.0M | $799K | $2.2M | $7.7M |
| Jun 2027 | $1.3M | $803K | $454K | $5.6M |
| May 2027 | $1.3M | $1.0M | $241K | $5.1M |
| Apr 2027 | $1.7M | $843K | $826K | $4.9M |
| Mar 2027 | $2.1M | $765K | $1.4M | $8.0M |
| Feb 2027 | $1.7M | $807K | $850K | $6.7M |
| Jan 2027 | $1.7M | $760K | $928K | $5.8M |
| Dec 2026 | $1.9M | $773K | $1.1M | $4.9M |
| Nov 2026 | $1.7M | $776K | $926K | $3.8M |
| Oct 2026 | $1.7M | $789K | $928K | $2.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $19K |