| Ingresos TV | $1.4M |
| Bonus TV por Posición | $192K |
| Ingresos por partido | $0 |
| Patrocinio | $2K |
| Merchandising | $172K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $747K |
| Salarios personal | $10K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $413K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $1.8M | $1.2M | $598K | $6.0M |
| Jul 2028 | $1.8M | $1.1M | $655K | $5.4M |
| Jun 2028 | $2.7M | $1.2M | $1.5M | $4.7M |
| May 2028 | $1.7M | $1.1M | $639K | $3.2M |
| Abr 2028 | $2.2M | $1.2M | $1.0M | $2.6M |
| Mar 2028 | $1.8M | $1.1M | $684K | $1.5M |
| Feb 2028 | $2.0M | $1.2M | $879K | $847K |
| Ene 2028 | $2.0M | $1.3M | $766K | $-32K |
| Dic 2027 | $2.2M | $1.2M | $1.0M | $-798K |
| Nov 2027 | $2.0M | $1.3M | $712K | $-1.8M |
| Oct 2027 | $2.3M | $2.0M | $309K | $-2.6M |
| Sep 2027 | $2.3M | $1.6M | $731K | $-2.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $21K |