| Ingresos TV | $1.4M |
| Bonus TV por Posición | $480K |
| Ingresos por partido | $366K |
| Patrocinio | $56K |
| Merchandising | $1.4M |
| Premio de Copa | $188K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $29K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $36K |
| Amortización de Fichajes | $142K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $26K |
| Mantenimiento instalaciones | $1.0M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $3.8M | $3.4M | $401K | $17.7M |
| Jun 2028 | $3.5M | $3.4M | $127K | $17.2M |
| May 2028 | $3.7M | $4.2M | $-528K | $16.9M |
| Abr 2028 | $3.4M | $3.6M | $-145K | $17.3M |
| Mar 2028 | $3.6M | $2.9M | $655K | $17.3M |
| Feb 2028 | $3.5M | $2.8M | $687K | $16.8M |
| Ene 2028 | $3.8M | $2.9M | $913K | $15.9M |
| Dic 2027 | $5.5M | $2.8M | $2.7M | $14.9M |
| Nov 2027 | $3.1M | $3.0M | $91K | $12.0M |
| Oct 2027 | $3.4M | $3.3M | $21K | $11.8M |
| Sep 2027 | $3.7M | $2.4M | $1.4M | $11.6M |
| Ago 2027 | $3.7M | $2.7M | $1.0M | $12.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $101K |
| Riverstone Logistics | $570K |