| Ingresos TV | $465K |
| Bonus TV por Posición | $110K |
| Ingresos por partido | $0 |
| Patrocinio | $49K |
| Merchandising | $1.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $47K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $52K |
| Amortización de Fichajes | $109K |
| Intereses de Deuda | $841 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $512K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Abr 2028 | $1.7M | $2.0M | $-355K | $-141K |
| Mar 2028 | $2.7M | $2.0M | $745K | $104K |
| Feb 2028 | $1.7M | $2.2M | $-446K | $-749K |
| Ene 2028 | $1.8M | $2.1M | $-304K | $-413K |
| Dic 2027 | $2.1M | $2.0M | $80K | $-218K |
| Nov 2027 | $1.9M | $2.1M | $-206K | $-407K |
| Oct 2027 | $1.9M | $2.8M | $-903K | $-310K |
| Sep 2027 | $2.1M | $2.1M | $5K | $483K |
| Ago 2027 | $2.0M | $2.2M | $-174K | $369K |
| Jul 2027 | $2.0M | $2.1M | $-63K | $434K |
| Jun 2027 | $2.0M | $2.1M | $-121K | $388K |
| May 2027 | $1.9M | $2.2M | $-291K | $400K |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $289K |
| Local Dairy Co. | $302K |