| Ingresos TV | $2.5M |
| Bonus TV por Posición | $717K |
| Ingresos por partido | $101K |
| Patrocinio | $3K |
| Merchandising | $145K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $3K |
| Inversión del propietario | $0 |
| Salarios jugadores | $606K |
| Salarios personal | $19K |
| Amortización de Fichajes | $1K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $559K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2027 | $3.4M | $1.2M | $2.2M | $23.3M |
| Nov 2027 | $3.2M | $1.0M | $2.2M | $21.0M |
| Oct 2027 | $2.7M | $1.1M | $1.6M | $18.8M |
| Sep 2027 | $3.0M | $1.0M | $1.9M | $28.7M |
| Aug 2027 | $3.1M | $862K | $2.3M | $26.8M |
| Jul 2027 | $3.2M | $814K | $2.3M | $24.5M |
| Jun 2027 | $2.9M | $805K | $2.1M | $22.2M |
| May 2027 | $2.9M | $811K | $2.1M | $20.2M |
| Apr 2027 | $3.0M | $811K | $2.2M | $18.0M |
| Mar 2027 | $3.0M | $923K | $2.1M | $15.8M |
| Feb 2027 | $3.2M | $977K | $2.2M | $13.8M |
| Jan 2027 | $3.1M | $1.1M | $2.0M | $11.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $35K |