| Ingresos TV | $1.2M |
| Bonus TV por Posición | $328K |
| Ingresos por partido | $21K |
| Patrocinio | $10K |
| Merchandising | $157K |
| Premio de Copa | $93K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $14K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $16K |
| Amortización de Fichajes | $770 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $8K |
| Mantenimiento instalaciones | $421K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $1.9M | $1.5M | $354K | $10.3M |
| May 2028 | $1.8M | $1.5M | $322K | $9.9M |
| Abr 2028 | $2.1M | $1.4M | $709K | $9.6M |
| Mar 2028 | $1.7M | $2.8M | $-1.1M | $8.9M |
| Feb 2028 | $1.7M | $1.4M | $246K | $10.0M |
| Ene 2028 | $1.7M | $1.2M | $513K | $9.7M |
| Dic 2027 | $1.9M | $1.2M | $689K | $9.2M |
| Nov 2027 | $1.7M | $1.2M | $439K | $8.5M |
| Oct 2027 | $1.6M | $1.8M | $-169K | $8.1M |
| Sep 2027 | $1.6M | $1.4M | $197K | $8.3M |
| Ago 2027 | $1.6M | $1.5M | $180K | $8.1M |
| Jul 2027 | $1.9M | $1.6M | $313K | $7.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $120K |