| Ingresos TV | $2.0M |
| Bonus TV por Posición | $448K |
| Ingresos por partido | $0 |
| Patrocinio | $31K |
| Merchandising | $483K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $26K |
| Amortización de Fichajes | $27K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $563K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $3.0M | $1.9M | $1.1M | $6.3M |
| Jun 2028 | $4.0M | $1.8M | $2.3M | $5.2M |
| May 2028 | $3.0M | $2.9M | $75K | $2.9M |
| Apr 2028 | $3.0M | $1.8M | $1.2M | $2.8M |
| Mar 2028 | $3.0M | $1.8M | $1.2M | $1.5M |
| Feb 2028 | $3.1M | $2.2M | $864K | $237K |
| Jan 2028 | $3.1M | $2.1M | $977K | $-654K |
| Dec 2027 | $2.9M | $2.0M | $866K | $-1.7M |
| Nov 2027 | $2.9M | $2.1M | $798K | $-2.5M |
| Oct 2027 | $2.7M | $2.4M | $229K | $-3.3M |
| Sep 2027 | $2.7M | $4.1M | $-1.4M | $-3.6M |
| Aug 2027 | $2.7M | $2.1M | $609K | $-2.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $195K |
| Local Dairy Co. | $174K |