| Ingresos TV | $3.6M |
| Bonus TV por Posición | $997K |
| Ingresos por partido | $12K |
| Patrocinio | $50K |
| Merchandising | $999K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $125K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.5M |
| Salarios personal | $29K |
| Amortización de Fichajes | $85K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $2K |
| Mantenimiento instalaciones | $1.0M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $6.0M | $5.6M | $351K | $37.8M |
| Aug 2028 | $5.7M | $5.1M | $606K | $37.3M |
| Jul 2028 | $6.8M | $5.0M | $1.8M | $36.6M |
| Jun 2028 | $8.0M | $4.4M | $3.6M | $34.8M |
| May 2028 | $5.8M | $6.4M | $-561K | $31.1M |
| Apr 2028 | $5.8M | $4.4M | $1.4M | $31.6M |
| Mar 2028 | $5.8M | $4.3M | $1.6M | $30.1M |
| Feb 2028 | $6.4M | $4.3M | $2.0M | $28.4M |
| Jan 2028 | $5.7M | $4.3M | $1.4M | $27.6M |
| Dec 2027 | $5.5M | $4.3M | $1.2M | $26.2M |
| Nov 2027 | $5.6M | $4.4M | $1.2M | $24.9M |
| Oct 2027 | $5.6M | $4.6M | $987K | $23.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $307K |
| Local Dairy Co. | $297K |