| Ingresos TV | $2.5M |
| Bonus TV por Posición | $879K |
| Ingresos por partido | $185K |
| Patrocinio | $37K |
| Merchandising | $991K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.3M |
| Salarios personal | $33K |
| Amortización de Fichajes | $82K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $854K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2027 | $4.6M | $3.3M | $1.3M | $54.1M |
| Nov 2027 | $4.6M | $3.4M | $1.1M | $52.7M |
| Oct 2027 | $4.4M | $3.3M | $1.0M | $51.5M |
| Sep 2027 | $4.7M | $3.0M | $1.7M | $50.4M |
| Aug 2027 | $5.1M | $2.1M | $3.0M | $69.1M |
| Jul 2027 | $4.7M | $2.5M | $2.2M | $66.6M |
| Jun 2027 | $6.8M | $2.4M | $4.4M | $64.4M |
| May 2027 | $4.6M | $2.7M | $2.0M | $60.0M |
| Apr 2027 | $4.9M | $2.4M | $2.4M | $57.9M |
| Mar 2027 | $5.1M | $3.5M | $1.7M | $55.4M |
| Feb 2027 | $49.8M | $3.6M | $46.2M | $53.7M |
| Jan 2027 | $5.2M | $3.6M | $1.6M | $7.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $215K |
| Local Dairy Co. | $228K |