| Ingresos TV | $990K |
| Bonus TV por Posición | $245K |
| Ingresos por partido | $0 |
| Patrocinio | $1K |
| Merchandising | $33K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $345K |
| Salarios personal | $15K |
| Amortización de Fichajes | $6K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $225K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2027 | $1.3M | $592K | $677K | $10.0M |
| Sep 2027 | $1.3M | $550K | $702K | $9.3M |
| Aug 2027 | $1.3M | $530K | $747K | $8.6M |
| Jul 2027 | $1.4M | $590K | $764K | $8.1M |
| Jun 2027 | $1.3M | $565K | $744K | $7.4M |
| May 2027 | $1.3M | $664K | $671K | $6.6M |
| Apr 2027 | $1.3M | $625K | $713K | $6.0M |
| Mar 2027 | $1.3M | $634K | $699K | $5.2M |
| Feb 2027 | $1.1M | $659K | $490K | $4.5M |
| Jan 2027 | $1.3M | $576K | $760K | $4.0M |
| Dec 2026 | $1.4M | $622K | $730K | $3.3M |
| Nov 2026 | $1.3M | $632K | $707K | $2.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $15K |