| Ingresos TV | $754K |
| Bonus TV por Posición | $383K |
| Ingresos por partido | $5K |
| Patrocinio | $915 |
| Merchandising | $83K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $221K |
| Inversión del propietario | $0 |
| Salarios jugadores | $655K |
| Salarios personal | $17K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $276K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.4M | $952K | $494K | $5.2M |
| Oct 2027 | $1.4M | $1.0M | $365K | $4.7M |
| Sep 2027 | $1.1M | $1.5M | $-389K | $4.3M |
| Aug 2027 | $1.1M | $867K | $213K | $4.8M |
| Jul 2027 | $1.2M | $795K | $394K | $4.6M |
| Jun 2027 | $1.1M | $907K | $176K | $4.3M |
| May 2027 | $1.7M | $914K | $751K | $4.1M |
| Apr 2027 | $1.0M | $741K | $307K | $3.3M |
| Mar 2027 | $1.3M | $786K | $533K | $3.0M |
| Feb 2027 | $1.2M | $844K | $362K | $2.5M |
| Jan 2027 | $1.5M | $921K | $535K | $2.1M |
| Dec 2026 | $1.3M | $879K | $414K | $1.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $11K |