| Ingresos TV | $1.2M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $1K |
| Merchandising | $74K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $523K |
| Salarios personal | $27K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $239K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $1.3M | $789K | $479K | $9.7M |
| Ene 2028 | $1.3M | $725K | $587K | $9.2M |
| Dic 2027 | $1.3M | $732K | $598K | $8.6M |
| Nov 2027 | $1.2M | $741K | $506K | $8.0M |
| Oct 2027 | $1.3M | $1.9M | $-658K | $7.5M |
| Sep 2027 | $1.3M | $749K | $524K | $8.2M |
| Ago 2027 | $1.3M | $753K | $551K | $7.7M |
| Jul 2027 | $1.5M | $792K | $747K | $7.1M |
| Jun 2027 | $1.4M | $817K | $629K | $6.4M |
| May 2027 | $1.7M | $839K | $818K | $5.7M |
| Abr 2027 | $1.3M | $778K | $525K | $4.9M |
| Mar 2027 | $1.3M | $745K | $546K | $5.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $17K |