| Ingresos TV | $2.5M |
| Bonus TV por Posición | $211K |
| Ingresos por partido | $0 |
| Patrocinio | $42K |
| Merchandising | $225K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $612K |
| Salarios personal | $13K |
| Amortización de Fichajes | $13K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $535K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $3.0M | $1.2M | $1.8M | $16.5M |
| Jul 2028 | $3.2M | $1.6M | $1.6M | $14.7M |
| Jun 2028 | $2.9M | $1.2M | $1.8M | $13.1M |
| May 2028 | $3.0M | $1.7M | $1.3M | $11.3M |
| Apr 2028 | $3.0M | $1.4M | $1.7M | $10.0M |
| Mar 2028 | $3.2M | $1.6M | $1.5M | $8.3M |
| Feb 2028 | $3.0M | $1.7M | $1.3M | $6.8M |
| Jan 2028 | $3.1M | $1.5M | $1.6M | $5.7M |
| Dec 2027 | $3.7M | $1.9M | $1.8M | $4.2M |
| Nov 2027 | $3.9M | $1.7M | $2.3M | $2.3M |
| Oct 2027 | $3.9M | $1.6M | $2.3M | $36K |
| Sep 2027 | $3.7M | $1.3M | $2.4M | $27.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $247K |
| Greenfield Foods | $253K |