| Ingresos TV | $1.0M |
| Bonus TV por Posición | $71K |
| Ingresos por partido | $3K |
| Patrocinio | $15K |
| Merchandising | $100K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $4K |
| Inversión del propietario | $0 |
| Salarios jugadores | $959K |
| Salarios personal | $35K |
| Amortización de Fichajes | $1K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $348K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $1.2M | $1.3M | $-117K | $5.3M |
| May 2028 | $1.5M | $1.5M | $-25K | $5.4M |
| Abr 2028 | $1.6M | $1.3M | $267K | $5.4M |
| Mar 2028 | $1.5M | $2.0M | $-537K | $5.2M |
| Feb 2028 | $1.5M | $1.2M | $329K | $5.7M |
| Ene 2028 | $1.5M | $1.3M | $240K | $5.4M |
| Dic 2027 | $1.7M | $1.2M | $516K | $5.2M |
| Nov 2027 | $1.5M | $1.2M | $316K | $4.7M |
| Oct 2027 | $1.5M | $2.2M | $-746K | $4.4M |
| Sep 2027 | $1.5M | $1.5M | $9K | $5.1M |
| Ago 2027 | $1.4M | $1.2M | $279K | $5.1M |
| Jul 2027 | $1.4M | $1.2M | $172K | $4.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $80K |
| Local Dairy Co. | $105K |