| Ingresos TV | $975K |
| Bonus TV por Posición | $128K |
| Ingresos por partido | $0 |
| Patrocinio | $16K |
| Merchandising | $417K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $70K |
| Amortización de Fichajes | $11K |
| Intereses de Deuda | $26K |
| Tarifas de Cesión (Gasto) | $2K |
| Mantenimiento instalaciones | $469K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $1.5M | $1.8M | $-253K | $-5.7M |
| Jul 2028 | $1.5M | $2.4M | $-902K | $-5.5M |
| Jun 2028 | $1.8M | $1.9M | $-167K | $-4.6M |
| May 2028 | $1.6M | $2.0M | $-448K | $-4.4M |
| Apr 2028 | $1.6M | $2.0M | $-401K | $-4.0M |
| Mar 2028 | $1.6M | $2.0M | $-407K | $-3.6M |
| Feb 2028 | $1.6M | $2.5M | $-965K | $-3.2M |
| Jan 2028 | $1.6M | $2.0M | $-364K | $-2.3M |
| Dec 2027 | $1.8M | $2.6M | $-856K | $-1.9M |
| Nov 2027 | $1.9M | $2.2M | $-314K | $-1.1M |
| Oct 2027 | $2.0M | $2.8M | $-808K | $-763K |
| Sep 2027 | $1.9M | $3.5M | $-1.6M | $34K |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $91K |
| Local Dairy Co. | $104K |