| Ingresos TV | $712K |
| Bonus TV por Posición | $204K |
| Ingresos por partido | $0 |
| Patrocinio | $12K |
| Merchandising | $137K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $595K |
| Salarios personal | $37K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $3K |
| Tarifas de Cesión (Gasto) | $15K |
| Mantenimiento instalaciones | $293K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $1.1M | $944K | $122K | $-771K |
| Ene 2028 | $1.3M | $925K | $385K | $-894K |
| Dic 2027 | $1.1M | $1.2M | $-101K | $-1.3M |
| Nov 2027 | $1.1M | $1.1M | $42K | $-1.2M |
| Oct 2027 | $1.2M | $2.0M | $-809K | $-1.2M |
| Sep 2027 | $1.2M | $1.7M | $-519K | $-411K |
| Ago 2027 | $1.3M | $1.4M | $-49K | $109K |
| Jul 2027 | $1.3M | $1.3M | $-41K | $157K |
| Jun 2027 | $1.3M | $1.4M | $-65K | $198K |
| May 2027 | $1.1M | $2.0M | $-911K | $263K |
| Abr 2027 | $1.3M | $1.2M | $121K | $1.2M |
| Mar 2027 | $1.1M | $1.1M | $-20K | $1.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $73K |
| Greenfield Foods | $73K |