| Ingresos TV | $677K |
| Bonus TV por Posición | $312K |
| Ingresos por partido | $300K |
| Patrocinio | $84K |
| Merchandising | $2.4M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $214K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.6M |
| Salarios personal | $46K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $790K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $4.0M | $3.4M | $553K | $6.8M |
| Ene 2028 | $3.8M | $3.5M | $353K | $6.2M |
| Dic 2027 | $4.1M | $3.2M | $930K | $6.0M |
| Nov 2027 | $3.8M | $3.4M | $363K | $5.1M |
| Oct 2027 | $3.6M | $7.3M | $-3.7M | $4.7M |
| Sep 2027 | $3.7M | $3.8M | $-74K | $8.4M |
| Ago 2027 | $3.5M | $3.9M | $-360K | $8.5M |
| Jul 2027 | $5.4M | $2.9M | $2.5M | $8.9M |
| Jun 2027 | $3.7M | $3.2M | $519K | $6.4M |
| May 2027 | $3.9M | $3.4M | $578K | $5.9M |
| Abr 2027 | $3.8M | $3.2M | $540K | $5.3M |
| Mar 2027 | $3.7M | $4.1M | $-365K | $4.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $459K |
| Local Dairy Co. | $545K |