| Ingresos TV | $232K |
| Bonus TV por Posición | $19K |
| Ingresos por partido | $0 |
| Patrocinio | $88K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $20K |
| Amortización de Fichajes | $17K |
| Intereses de Deuda | $33K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $346K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $1.4M | $1.6M | $-227K | $-7.2M |
| Jun 2028 | $1.6M | $1.9M | $-289K | $-7.0M |
| May 2028 | $1.7M | $2.5M | $-840K | $-6.7M |
| Abr 2028 | $1.7M | $2.3M | $-522K | $-5.9M |
| Mar 2028 | $1.9M | $1.9M | $-32K | $-5.4M |
| Feb 2028 | $2.2M | $3.4M | $-1.2M | $-5.4M |
| Ene 2028 | $1.7M | $1.6M | $92K | $-3.3M |
| Dic 2027 | $1.8M | $1.5M | $270K | $-3.4M |
| Nov 2027 | $1.8M | $1.6M | $199K | $-3.7M |
| Oct 2027 | $1.7M | $4.9M | $-3.3M | $-3.9M |
| Sep 2027 | $1.6M | $1.7M | $-59K | $-646K |
| Ago 2027 | $1.6M | $1.5M | $172K | $3.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $517K |
| Greenfield Foods | $537K |