| Ingresos TV | $3.5M |
| Bonus TV por Posición | $284K |
| Ingresos por partido | $0 |
| Patrocinio | $48K |
| Merchandising | $336K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.7M |
| Salarios personal | $28K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $732K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $4.1M | $3.4M | $699K | $30.1M |
| Jun 2028 | $5.0M | $4.0M | $947K | $29.4M |
| May 2028 | $4.2M | $4.3M | $-54K | $28.5M |
| Abr 2028 | $4.3M | $4.1M | $194K | $28.5M |
| Mar 2028 | $4.6M | $3.0M | $1.5M | $28.3M |
| Feb 2028 | $4.2M | $2.7M | $1.5M | $26.8M |
| Ene 2028 | $4.4M | $2.6M | $1.8M | $25.2M |
| Dic 2027 | $4.4M | $2.5M | $1.9M | $23.4M |
| Nov 2027 | $4.5M | $2.6M | $1.9M | $21.5M |
| Oct 2027 | $4.4M | $4.8M | $-433K | $19.7M |
| Sep 2027 | $4.6M | $3.1M | $1.6M | $20.1M |
| Ago 2027 | $5.4M | $2.4M | $3.0M | $18.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $316K |
| Local Dairy Co. | $258K |