| Ingresos TV | $2.1M |
| Bonus TV por Posición | $902K |
| Ingresos por partido | $60K |
| Patrocinio | $28K |
| Merchandising | $707K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.4M |
| Salarios personal | $34K |
| Amortización de Fichajes | $9K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $755K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $3.8M | $3.2M | $574K | $12.1M |
| Jun 2028 | $4.0M | $2.6M | $1.5M | $11.5M |
| May 2028 | $4.1M | $2.6M | $1.4M | $10.1M |
| Apr 2028 | $3.7M | $2.5M | $1.1M | $8.6M |
| Mar 2028 | $3.0M | $2.5M | $532K | $7.5M |
| Feb 2028 | $3.6M | $2.5M | $1.1M | $6.9M |
| Jan 2028 | $4.4M | $2.5M | $1.9M | $5.8M |
| Dec 2027 | $3.5M | $2.6M | $892K | $4.3M |
| Nov 2027 | $3.5M | $2.1M | $1.4M | $3.4M |
| Oct 2027 | $3.5M | $2.4M | $1.1M | $2.1M |
| Sep 2027 | $3.8M | $2.5M | $1.3M | $940K |
| Aug 2027 | $3.5M | $2.4M | $1.0M | $-397K |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $165K |
| Greenfield Foods | $170K |