| Ingresos TV | $1.4M |
| Bonus TV por Posición | $433K |
| Ingresos por partido | $0 |
| Patrocinio | $8K |
| Merchandising | $90K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $366K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $16K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $13K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $264K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2028 | $2.4M | $2.0M | $375K | $-2.5M |
| Dec 2027 | $1.3M | $1.3M | $5K | $-2.9M |
| Nov 2027 | $1.3M | $1.2M | $18K | $-2.9M |
| Oct 2027 | $1.3M | $1.5M | $-198K | $-2.9M |
| Sep 2027 | $1.3M | $1.2M | $87K | $-2.7M |
| Aug 2027 | $1.4M | $1.3M | $117K | $-2.8M |
| Jul 2027 | $1.2M | $1.6M | $-404K | $-2.9M |
| Jun 2027 | $1.2M | $1.2M | $69K | $-2.5M |
| May 2027 | $1.2M | $1.2M | $35K | $-2.6M |
| Apr 2027 | $1.3M | $1.1M | $137K | $-2.6M |
| Mar 2027 | $1.2M | $1.1M | $97K | $-2.8M |
| Feb 2027 | $1.1M | $1.1M | $11K | $2.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $95K |