| Ingresos TV | $1.3M |
| Bonus TV por Posición | $260K |
| Ingresos por partido | $16K |
| Patrocinio | $13K |
| Merchandising | $152K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $5K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $15K |
| Amortización de Fichajes | $6K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $369K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $1.7M | $2.1M | $-376K | $35.6M |
| Jun 2028 | $1.8M | $1.5M | $277K | $36.2M |
| May 2028 | $2.0M | $2.3M | $-305K | $36.1M |
| Apr 2028 | $1.9M | $1.4M | $432K | $36.6M |
| Mar 2028 | $1.8M | $1.1M | $637K | $36.3M |
| Feb 2028 | $1.8M | $1.7M | $43K | $35.7M |
| Jan 2028 | $2.0M | $1.1M | $903K | $35.7M |
| Dec 2027 | $2.0M | $1.3M | $767K | $34.7M |
| Nov 2027 | $1.8M | $1.1M | $694K | $34.0M |
| Oct 2027 | $1.7M | $1.8M | $-85K | $33.3M |
| Sep 2027 | $1.8M | $1.9M | $-57K | $33.4M |
| Aug 2027 | $1.8M | $1.3M | $478K | $33.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $20K |
| Local Dairy Co. | $135K |