| Ingresos TV | $3.4M |
| Bonus TV por Posición | $1.1M |
| Ingresos por partido | $0 |
| Patrocinio | $48K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $24K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.7M |
| Salarios personal | $39K |
| Amortización de Fichajes | $44K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.0M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $5.6M | $3.8M | $1.8M | $30.6M |
| Jul 2028 | $5.7M | $4.6M | $1.1M | $28.8M |
| Jun 2028 | $8.3M | $3.5M | $4.8M | $27.7M |
| May 2028 | $5.6M | $4.0M | $1.6M | $22.8M |
| Apr 2028 | $5.7M | $3.5M | $2.2M | $21.2M |
| Mar 2028 | $5.8M | $3.8M | $2.0M | $18.9M |
| Feb 2028 | $5.8M | $4.1M | $1.8M | $16.8M |
| Jan 2028 | $5.6M | $3.6M | $2.0M | $17.2M |
| Dec 2027 | $5.6M | $3.5M | $2.1M | $15.2M |
| Nov 2027 | $5.1M | $3.4M | $1.7M | $13.1M |
| Oct 2027 | $5.6M | $3.7M | $1.9M | $11.4M |
| Sep 2027 | $6.4M | $5.2M | $1.2M | $9.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $299K |
| Greenfield Foods | $272K |