| Ingresos TV | $3.7M |
| Bonus TV por Posición | $145K |
| Ingresos por partido | $0 |
| Patrocinio | $57K |
| Merchandising | $725K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $32K |
| Amortización de Fichajes | $186K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $803K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $4.6M | $3.2M | $1.4M | $31.6M |
| Jun 2028 | $5.7M | $3.2M | $2.5M | $30.0M |
| May 2028 | $4.5M | $4.0M | $498K | $27.3M |
| Abr 2028 | $4.9M | $3.7M | $1.2M | $26.6M |
| Mar 2028 | $5.1M | $4.2M | $902K | $25.2M |
| Feb 2028 | $4.7M | $4.0M | $713K | $24.3M |
| Ene 2028 | $5.1M | $3.7M | $1.4M | $23.4M |
| Dic 2027 | $5.3M | $3.6M | $1.6M | $21.8M |
| Nov 2027 | $4.8M | $3.9M | $985K | $20.0M |
| Oct 2027 | $5.5M | $5.2M | $301K | $18.8M |
| Sep 2027 | $4.7M | $5.1M | $-356K | $18.9M |
| Ago 2027 | $6.1M | $3.8M | $2.2M | $19.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $319K |
| Local Dairy Co. | $361K |