| Ingresos TV | $1.3M |
| Bonus TV por Posición | $614K |
| Ingresos por partido | $0 |
| Patrocinio | $2K |
| Merchandising | $131K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $644K |
| Salarios personal | $15K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $449K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2028 | $2.1M | $1.1M | $1.0M | $8.7M |
| Dec 2027 | $2.6M | $1.3M | $1.3M | $7.6M |
| Nov 2027 | $2.1M | $1.1M | $1.0M | $6.3M |
| Oct 2027 | $2.0M | $1.4M | $626K | $5.3M |
| Sep 2027 | $1.9M | $2.0M | $-66K | $4.6M |
| Aug 2027 | $2.0M | $1.4M | $568K | $4.7M |
| Jul 2027 | $2.3M | $1.4M | $891K | $4.2M |
| Jun 2027 | $2.1M | $1.4M | $707K | $3.3M |
| May 2027 | $1.8M | $2.1M | $-305K | $2.6M |
| Apr 2027 | $1.7M | $1.3M | $342K | $2.9M |
| Mar 2027 | $1.5M | $1.1M | $398K | $2.5M |
| Feb 2027 | $1.6M | $1.2M | $420K | $2.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $19K |