| Ingresos TV | $276K |
| Bonus TV por Posición | $24K |
| Ingresos por partido | $0 |
| Patrocinio | $2K |
| Merchandising | $86K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $768K |
| Salarios personal | $13K |
| Amortización de Fichajes | $23K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $130K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $388K | $935K | $-547K | $13.7M |
| Aug 2028 | $385K | $500K | $-115K | $14.5M |
| Jul 2028 | $390K | $851K | $-461K | $15.0M |
| Jun 2028 | $408K | $507K | $-99K | $15.8M |
| May 2028 | $388K | $620K | $-231K | $16.9M |
| Apr 2028 | $409K | $604K | $-195K | $17.6M |
| Mar 2028 | $435K | $922K | $-487K | $18.3M |
| Feb 2028 | $440K | $1.1M | $-661K | $19.2M |
| Jan 2028 | $536K | $804K | $-268K | $20.4M |
| Dec 2027 | $442K | $827K | $-385K | $21.3M |
| Nov 2027 | $482K | $892K | $-410K | $22.2M |
| Oct 2027 | $473K | $1.0M | $-540K | $23.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $29K |