| Ingresos TV | $2.6M |
| Bonus TV por Posición | $1.2M |
| Ingresos por partido | $96K |
| Patrocinio | $38K |
| Merchandising | $538K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $40K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.8M |
| Salarios personal | $29K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $23K |
| Mantenimiento instalaciones | $822K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2028 | $4.5M | $2.7M | $1.8M | $19.7M |
| Feb 2028 | $4.3M | $2.9M | $1.4M | $17.9M |
| Jan 2028 | $4.3M | $2.6M | $1.7M | $16.5M |
| Dec 2027 | $4.5M | $2.8M | $1.6M | $14.9M |
| Nov 2027 | $4.4M | $2.5M | $1.9M | $13.2M |
| Oct 2027 | $4.6M | $3.9M | $745K | $11.4M |
| Sep 2027 | $4.3M | $4.9M | $-609K | $10.6M |
| Aug 2027 | $4.2M | $2.3M | $1.9M | $21.8M |
| Jul 2027 | $4.1M | $2.3M | $1.8M | $19.9M |
| Jun 2027 | $5.7M | $2.3M | $3.4M | $18.1M |
| May 2027 | $4.1M | $4.0M | $96K | $14.7M |
| Apr 2027 | $4.6M | $2.6M | $2.0M | $14.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $218K |
| Greenfield Foods | $241K |