| Ingresos TV | $3.3M |
| Bonus TV por Posición | $1.5M |
| Ingresos por partido | $0 |
| Patrocinio | $44K |
| Merchandising | $890K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $378K |
| Tarifas de Cesión (Ingreso) | $43K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $44K |
| Amortización de Fichajes | $12K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $916K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ene 2028 | $6.4M | $2.1M | $4.2M | $30.9M |
| Dic 2027 | $5.1M | $2.0M | $3.1M | $26.7M |
| Nov 2027 | $5.3M | $2.2M | $3.1M | $23.5M |
| Oct 2027 | $6.4M | $3.6M | $2.9M | $20.4M |
| Sep 2027 | $5.3M | $2.3M | $2.9M | $17.5M |
| Ago 2027 | $5.6M | $2.7M | $2.9M | $14.6M |
| Jul 2027 | $5.1M | $2.6M | $2.5M | $11.7M |
| Jun 2027 | $5.0M | $2.2M | $2.8M | $9.3M |
| May 2027 | $4.8M | $2.1M | $2.7M | $6.5M |
| Abr 2027 | $4.6M | $2.1M | $2.5M | $3.8M |
| Mar 2027 | $4.6M | $2.2M | $2.4M | $1.3M |
| Feb 2027 | $4.2M | $2.1M | $2.1M | $-1.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $258K |
| Local Dairy Co. | $276K |