| Ingresos TV | $458K |
| Bonus TV por Posición | $52K |
| Ingresos por partido | $0 |
| Patrocinio | $32K |
| Merchandising | $295K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $757K |
| Salarios personal | $29K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $26K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $305K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $837K | $1.1M | $-279K | $-5.7M |
| Jun 2028 | $1.1M | $1.2M | $-102K | $-5.4M |
| May 2028 | $883K | $1.9M | $-1.0M | $-5.3M |
| Abr 2028 | $897K | $1.4M | $-463K | $-4.3M |
| Mar 2028 | $902K | $1.2M | $-319K | $-3.9M |
| Feb 2028 | $1.1M | $1.2M | $-128K | $-3.5M |
| Ene 2028 | $1.1M | $1.3M | $-244K | $-3.4M |
| Dic 2027 | $1.0M | $1.3M | $-239K | $-3.2M |
| Nov 2027 | $1.1M | $1.4M | $-216K | $-2.9M |
| Oct 2027 | $1.1M | $1.9M | $-834K | $-2.7M |
| Sep 2027 | $1.3M | $1.9M | $-660K | $-1.9M |
| Ago 2027 | $1.1M | $1.1M | $46K | $-1.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $381K |