| Ingresos TV | $229K |
| Bonus TV por Posición | $116K |
| Ingresos por partido | $21K |
| Patrocinio | $99K |
| Merchandising | $1.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $162K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $41K |
| Amortización de Fichajes | $4K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $449K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.9M | $1.9M | $-69K | $12K |
| Oct 2027 | $1.8M | $2.4M | $-559K | $77K |
| Sep 2027 | $1.6M | $3.1M | $-1.5M | $632K |
| Aug 2027 | $1.6M | $1.7M | $-31K | $2.1M |
| Jul 2027 | $2.6M | $1.6M | $1.0M | $2.3M |
| Jun 2027 | $1.8M | $1.5M | $245K | $1.3M |
| May 2027 | $1.8M | $1.8M | $27K | $1.0M |
| Apr 2027 | $1.8M | $1.6M | $189K | $1.0M |
| Mar 2027 | $1.8M | $1.6M | $246K | $833K |
| Feb 2027 | $1.8M | $1.6M | $215K | $586K |
| Jan 2027 | $1.8M | $1.8M | $24K | $371K |
| Dec 2026 | $1.8M | $1.6M | $266K | $361K |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $666K |
| Local Dairy Co. | $523K |