| Ingresos TV | $2.0M |
| Bonus TV por Posición | $544K |
| Ingresos por partido | $0 |
| Patrocinio | $27K |
| Merchandising | $570K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.1M |
| Salarios personal | $23K |
| Amortización de Fichajes | $106K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $627K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $3.1M | $2.8M | $298K | $6.3M |
| Jun 2028 | $4.2M | $3.2M | $993K | $8.2M |
| May 2028 | $3.1M | $3.3M | $-201K | $7.1M |
| Abr 2028 | $3.2M | $3.5M | $-273K | $7.2M |
| Mar 2028 | $3.2M | $4.0M | $-779K | $7.3M |
| Feb 2028 | $3.3M | $3.5M | $-136K | $8.0M |
| Ene 2028 | $3.3M | $3.0M | $268K | $8.0M |
| Dic 2027 | $3.2M | $3.0M | $195K | $7.7M |
| Nov 2027 | $3.3M | $3.5M | $-252K | $7.4M |
| Oct 2027 | $3.2M | $3.4M | $-245K | $7.5M |
| Sep 2027 | $3.5M | $3.5M | $51K | $7.7M |
| Ago 2027 | $3.5M | $3.9M | $-403K | $11.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $161K |
| Local Dairy Co. | $169K |