| Ingresos TV | $362K |
| Bonus TV por Posición | $142K |
| Ingresos por partido | $0 |
| Patrocinio | $42K |
| Merchandising | $891K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $1.5M |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $45K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $716K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $3.3M | $3.0M | $315K | $19.2M |
| Jul 2028 | $3.6M | $2.3M | $1.2M | $18.9M |
| Jun 2028 | $4.0M | $2.5M | $1.6M | $17.7M |
| May 2028 | $3.6M | $2.4M | $1.2M | $16.1M |
| Abr 2028 | $3.7M | $2.8M | $893K | $14.9M |
| Mar 2028 | $3.7M | $3.4M | $289K | $14.0M |
| Feb 2028 | $5.6M | $3.2M | $2.5M | $13.7M |
| Ene 2028 | $3.8M | $2.7M | $1.1M | $11.3M |
| Dic 2027 | $3.7M | $2.6M | $1.1M | $10.2M |
| Nov 2027 | $3.8M | $3.0M | $771K | $9.1M |
| Oct 2027 | $3.8M | $5.7M | $-2.0M | $8.3M |
| Sep 2027 | $3.8M | $2.9M | $914K | $10.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $269K |
| Greenfield Foods | $240K |