| Ingresos TV | $3.2M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $2K |
| Patrocinio | $52K |
| Merchandising | $571K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $16K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $709K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $3.8M | $2.6M | $1.2M | $11.7M |
| Jun 2028 | $3.8M | $2.6M | $1.2M | $10.5M |
| May 2028 | $3.9M | $3.7M | $194K | $9.3M |
| Apr 2028 | $3.9M | $2.7M | $1.2M | $9.1M |
| Mar 2028 | $4.1M | $2.5M | $1.6M | $7.9M |
| Feb 2028 | $3.9M | $2.1M | $1.9M | $36.5M |
| Jan 2028 | $5.2M | $2.1M | $3.2M | $34.6M |
| Dec 2027 | $3.9M | $2.0M | $1.9M | $31.5M |
| Nov 2027 | $3.9M | $2.0M | $1.9M | $29.5M |
| Oct 2027 | $3.9M | $2.8M | $1.1M | $27.6M |
| Sep 2027 | $3.8M | $2.6M | $1.2M | $26.5M |
| Aug 2027 | $3.8M | $1.9M | $1.9M | $25.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $301K |
| Local Dairy Co. | $327K |