| Ingresos TV | $230K |
| Bonus TV por Posición | $19K |
| Ingresos por partido | $0 |
| Patrocinio | $96K |
| Merchandising | $800K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $32K |
| Amortización de Fichajes | $23K |
| Intereses de Deuda | $5K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $267K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $1.1M | $1.3M | $-191K | $-1.2M |
| Jun 2028 | $1.2M | $1.3M | $-105K | $-1.0M |
| May 2028 | $1.2M | $1.6M | $-415K | $-919K |
| Abr 2028 | $1.2M | $1.8M | $-580K | $-527K |
| Mar 2028 | $1.2M | $1.7M | $-452K | $29K |
| Feb 2028 | $1.3M | $1.7M | $-425K | $458K |
| Ene 2028 | $1.3M | $1.5M | $-213K | $859K |
| Dic 2027 | $1.3M | $1.6M | $-236K | $1.0M |
| Nov 2027 | $1.3M | $1.6M | $-243K | $1.3M |
| Oct 2027 | $1.3M | $2.4M | $-1.1M | $1.5M |
| Sep 2027 | $1.3M | $2.4M | $-1.1M | $2.6M |
| Ago 2027 | $1.3M | $1.0M | $264K | $3.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $573K |
| Local Dairy Co. | $574K |