| Ingresos TV | $1.8M |
| Bonus TV por Posición | $188K |
| Ingresos por partido | $27K |
| Patrocinio | $27K |
| Merchandising | $844K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $27K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $40K |
| Amortización de Fichajes | $17K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $7K |
| Mantenimiento instalaciones | $648K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $2.9M | $1.7M | $1.2M | $867K |
| Jul 2028 | $2.9M | $1.8M | $1.2M | $-308K |
| Jun 2028 | $2.8M | $1.6M | $1.1M | $-1.5M |
| May 2028 | $1.3M | $2.2M | $-923K | $-2.7M |
| Abr 2028 | $1.3M | $1.5M | $-207K | $-1.7M |
| Mar 2028 | $1.3M | $1.3M | $4K | $-1.6M |
| Feb 2028 | $1.3M | $1.1M | $186K | $-1.6M |
| Ene 2028 | $1.3M | $1.2M | $68K | $-1.8M |
| Dic 2027 | $1.2M | $1.2M | $-5K | $-1.9M |
| Nov 2027 | $1.0M | $1.0M | $11K | $-1.9M |
| Oct 2027 | $942K | $1.1M | $-207K | $-1.9M |
| Sep 2027 | $954K | $1.6M | $-634K | $-1.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $148K |
| Greenfield Foods | $171K |