| Ingresos TV | $466K |
| Bonus TV por Posición | $79K |
| Ingresos por partido | $2K |
| Patrocinio | $63K |
| Merchandising | $326K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $180K |
| Inversión del propietario | $0 |
| Salarios jugadores | $852K |
| Salarios personal | $36K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $16K |
| Tarifas de Cesión (Gasto) | $20K |
| Mantenimiento instalaciones | $320K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| 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 |
| Jul 2027 | $1.1M | $1.0M | $68K | $-1.3M |
| Jun 2027 | $1.4M | $996K | $361K | $-1.3M |
| May 2027 | $1.0M | $1.3M | $-289K | $-1.7M |
| Abr 2027 | $1.0M | $1.0M | $8K | $-1.4M |
| Mar 2027 | $1.0M | $1.1M | $-83K | $-1.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $381K |
| Westside Builders | $380K |