| Ingresos TV | $904K |
| Bonus TV por Posición | $194K |
| Ingresos por partido | $0 |
| Patrocinio | $1K |
| Merchandising | $32K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $297K |
| Salarios personal | $14K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $289K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.1M | $606K | $526K | $8.6M |
| Oct 2027 | $1.1M | $1.2M | $-76K | $8.0M |
| Sep 2027 | $1.1M | $616K | $524K | $8.1M |
| Ago 2027 | $1.2M | $628K | $527K | $7.6M |
| Jul 2027 | $1.2M | $620K | $556K | $7.0M |
| Jun 2027 | $1.2M | $685K | $507K | $6.5M |
| May 2027 | $1.3M | $626K | $690K | $6.0M |
| Abr 2027 | $1.2M | $632K | $552K | $5.3M |
| Mar 2027 | $1.2M | $626K | $585K | $4.7M |
| Feb 2027 | $1.4M | $657K | $767K | $4.1M |
| Ene 2027 | $1.4M | $626K | $804K | $3.5M |
| Dic 2026 | $1.3M | $619K | $707K | $2.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $15K |