| Ingresos TV | $234K |
| Bonus TV por Posición | $28K |
| Ingresos por partido | $0 |
| Patrocinio | $86K |
| Merchandising | $1.4M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $576K |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $110K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $36K |
| Amortización de Fichajes | $13K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $34K |
| Mantenimiento instalaciones | $550K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $2.4M | $1.8M | $563K | $1.8M |
| Jun 2028 | $2.5M | $2.0M | $552K | $1.2M |
| May 2028 | $2.5M | $2.4M | $77K | $649K |
| Abr 2028 | $2.7M | $2.3M | $396K | $559K |
| Mar 2028 | $2.9M | $3.5M | $-625K | $150K |
| Feb 2028 | $7.3M | $3.1M | $4.3M | $762K |
| Ene 2028 | $2.6M | $3.0M | $-322K | $-3.1M |
| Dic 2027 | $2.8M | $2.8M | $63K | $-2.7M |
| Nov 2027 | $2.8M | $2.7M | $101K | $-2.8M |
| Oct 2027 | $2.6M | $8.5M | $-5.9M | $-2.9M |
| Sep 2027 | $3.2M | $2.9M | $338K | $3.0M |
| Ago 2027 | $3.5M | $2.5M | $1.0M | $2.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $508K |
| Greenfield Foods | $521K |