| Ingresos TV | $286K |
| Bonus TV por Posición | $28K |
| Ingresos por partido | $5K |
| Patrocinio | $94K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $5K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $34K |
| Amortización de Fichajes | $21K |
| Intereses de Deuda | $5K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $356K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $1.5M | $1.6M | $-47K | $-1.8M |
| May 2028 | $1.6M | $1.8M | $-196K | $-1.0M |
| Abr 2028 | $1.6M | $1.5M | $88K | $-850K |
| Mar 2028 | $1.6M | $2.1M | $-417K | $-959K |
| Feb 2028 | $1.7M | $1.7M | $69K | $-563K |
| Ene 2028 | $1.7M | $1.7M | $34K | $-316K |
| Dic 2027 | $1.7M | $1.6M | $119K | $-363K |
| Nov 2027 | $1.8M | $1.6M | $229K | $-496K |
| Oct 2027 | $1.8M | $4.7M | $-2.9M | $-739K |
| Sep 2027 | $1.7M | $2.3M | $-570K | $2.2M |
| Ago 2027 | $2.2M | $1.4M | $861K | $2.7M |
| Jul 2027 | $2.6M | $1.7M | $933K | $2.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $550K |
| Local Dairy Co. | $582K |