| Ingresos TV | $2.5M |
| Bonus TV por Posición | $1.1M |
| Ingresos por partido | $24K |
| Patrocinio | $31K |
| Merchandising | $606K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $38K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $40K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $2K |
| Mantenimiento instalaciones | $787K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2028 | $4.3M | $2.2M | $2.1M | $38.7M |
| Feb 2028 | $4.5M | $2.3M | $2.1M | $36.6M |
| Jan 2028 | $3.7M | $2.0M | $1.7M | $34.4M |
| Dec 2027 | $4.0M | $2.1M | $1.9M | $32.7M |
| Nov 2027 | $3.5M | $2.1M | $1.4M | $30.8M |
| Oct 2027 | $3.7M | $2.3M | $1.5M | $29.4M |
| Sep 2027 | $4.1M | $3.3M | $741K | $27.9M |
| Aug 2027 | $4.1M | $2.3M | $1.8M | $27.3M |
| Jul 2027 | $6.6M | $1.9M | $4.7M | $25.5M |
| Jun 2027 | $4.0M | $1.9M | $2.1M | $20.8M |
| May 2027 | $4.1M | $2.0M | $2.1M | $18.6M |
| Apr 2027 | $4.1M | $2.0M | $2.1M | $16.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $186K |
| Local Dairy Co. | $187K |