| Ingresos TV | $3.0M |
| Bonus TV por Posición | $628K |
| Ingresos por partido | $0 |
| Patrocinio | $36K |
| Merchandising | $842K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $216K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $25K |
| Amortización de Fichajes | $118K |
| Intereses de Deuda | $10K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $792K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $4.7M | $3.1M | $1.6M | $-3.5M |
| May 2028 | $4.0M | $3.2M | $756K | $-3.0M |
| Abr 2028 | $4.4M | $3.6M | $844K | $-3.9M |
| Mar 2028 | $4.2M | $3.8M | $351K | $-4.9M |
| Feb 2028 | $4.7M | $3.8M | $862K | $-5.3M |
| Ene 2028 | $3.9M | $3.5M | $418K | $-6.3M |
| Dic 2027 | $4.3M | $3.3M | $1.0M | $-6.8M |
| Nov 2027 | $3.9M | $3.6M | $299K | $-8.0M |
| Oct 2027 | $4.2M | $3.4M | $832K | $-8.4M |
| Sep 2027 | $3.7M | $3.3M | $360K | $-9.3M |
| Ago 2027 | $3.5M | $2.0M | $1.5M | $18.2M |
| Jul 2027 | $3.5M | $1.9M | $1.7M | $21.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $239K |
| Local Dairy Co. | $198K |