| Ingresos TV | $2.2M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $28K |
| Merchandising | $208K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $588K |
| Salarios personal | $37K |
| Amortización de Fichajes | $21K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $486K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2028 | $2.5M | $1.1M | $1.3M | $19.5M |
| Feb 2028 | $2.5M | $1.2M | $1.3M | $18.1M |
| Jan 2028 | $2.5M | $1.4M | $1.2M | $16.8M |
| Dec 2027 | $2.5M | $1.4M | $1.0M | $15.6M |
| Nov 2027 | $2.5M | $1.5M | $928K | $14.5M |
| Oct 2027 | $2.5M | $1.9M | $573K | $13.6M |
| Sep 2027 | $2.4M | $2.2M | $247K | $13.0M |
| Aug 2027 | $2.5M | $1.3M | $1.2M | $12.7M |
| Jul 2027 | $2.9M | $1.1M | $1.8M | $11.9M |
| Jun 2027 | $2.9M | $1.3M | $1.5M | $10.1M |
| May 2027 | $2.5M | $1.4M | $1.0M | $9.0M |
| Apr 2027 | $2.4M | $1.1M | $1.4M | $7.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $175K |
| Greenfield Foods | $161K |