| Ingresos TV | $1.9M |
| Bonus TV por Posición | $237K |
| Ingresos por partido | $0 |
| Patrocinio | $33K |
| Merchandising | $304K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $12K |
| Inversión del propietario | $0 |
| Salarios jugadores | $962K |
| Salarios personal | $35K |
| Amortización de Fichajes | $10K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $130K |
| Mantenimiento instalaciones | $457K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $2.5M | $1.6M | $937K | $22.8M |
| Ene 2028 | $2.6M | $1.4M | $1.3M | $21.8M |
| Dic 2027 | $3.3M | $1.5M | $1.8M | $20.5M |
| Nov 2027 | $2.8M | $1.6M | $1.3M | $18.8M |
| Oct 2027 | $2.9M | $1.9M | $946K | $17.5M |
| Sep 2027 | $3.1M | $1.8M | $1.3M | $16.5M |
| Ago 2027 | $2.9M | $1.7M | $1.2M | $15.2M |
| Jul 2027 | $2.9M | $1.7M | $1.2M | $14.0M |
| Jun 2027 | $2.9M | $1.7M | $1.3M | $12.8M |
| May 2027 | $3.0M | $1.9M | $1.1M | $11.9M |
| Abr 2027 | $2.6M | $1.5M | $1.1M | $10.8M |
| Mar 2027 | $2.9M | $1.5M | $1.4M | $12.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $208K |
| Local Dairy Co. | $192K |