| Ingresos TV | $934K |
| Bonus TV por Posición | $39K |
| Ingresos por partido | $17K |
| Patrocinio | $1K |
| Merchandising | $72K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $23K |
| Inversión del propietario | $0 |
| Salarios jugadores | $586K |
| Salarios personal | $27K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $9K |
| Tarifas de Cesión (Gasto) | $3K |
| Mantenimiento instalaciones | $274K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.1M | $899K | $186K | $-2.0M |
| Oct 2027 | $1.1M | $3.6M | $-2.5M | $-2.1M |
| Sep 2027 | $1.1M | $1.9M | $-762K | $361K |
| Ago 2027 | $1.2M | $1.1M | $20K | $1.1M |
| Jul 2027 | $1.2M | $1.4M | $-206K | $1.1M |
| Jun 2027 | $1.2M | $1.2M | $5K | $1.3M |
| May 2027 | $1.4M | $1.4M | $-44K | $1.3M |
| Abr 2027 | $1.2M | $1.2M | $17K | $1.3M |
| Mar 2027 | $1.3M | $963K | $349K | $1.3M |
| Feb 2027 | $1.4M | $1.0M | $350K | $983K |
| Ene 2027 | $1.3M | $969K | $367K | $632K |
| Dic 2026 | $1.5M | $994K | $550K | $265K |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $15K |