| Ingresos TV | $234K |
| Bonus TV por Posición | $18K |
| Ingresos por partido | $0 |
| Patrocinio | $84K |
| Merchandising | $3.6M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $161K |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.5M |
| Salarios personal | $31K |
| Amortización de Fichajes | $375K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $852K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $4.1M | $3.8M | $275K | $2.3M |
| Aug 2028 | $8.6M | $3.8M | $4.8M | $1.6M |
| Jul 2028 | $12.0M | $4.2M | $7.9M | $4.3M |
| Jun 2028 | $4.8M | $3.6M | $1.2M | $-3.0M |
| May 2028 | $4.9M | $4.0M | $876K | $-4.4M |
| Apr 2028 | $5.0M | $3.6M | $1.4M | $-5.5M |
| Mar 2028 | $5.3M | $3.6M | $1.7M | $-7.0M |
| Feb 2028 | $6.8M | $4.3M | $2.5M | $-8.9M |
| Jan 2028 | $5.8M | $3.7M | $2.1M | $-11.6M |
| Dec 2027 | $5.7M | $3.6M | $2.1M | $-13.9M |
| Nov 2027 | $6.2M | $3.8M | $2.4M | $-16.2M |
| Oct 2027 | $6.2M | $4.2M | $2.0M | $-18.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $536K |
| Hometown Print | $469K |