| Ingresos TV | $2.7M |
| Bonus TV por Posición | $806K |
| Ingresos por partido | $29K |
| Patrocinio | $42K |
| Merchandising | $272K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $12K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $673K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $3.9M | $1.7M | $2.1M | $20.2M |
| Jul 2028 | $3.7M | $1.8M | $2.0M | $18.0M |
| Jun 2028 | $3.8M | $1.6M | $2.2M | $16.1M |
| May 2028 | $3.8M | $1.8M | $2.0M | $13.9M |
| Apr 2028 | $4.0M | $1.7M | $2.3M | $11.9M |
| Mar 2028 | $3.3M | $1.6M | $1.7M | $9.6M |
| Feb 2028 | $3.1M | $2.0M | $1.1M | $7.9M |
| Jan 2028 | $4.3M | $1.4M | $2.9M | $36.8M |
| Dec 2027 | $3.7M | $1.4M | $2.3M | $33.9M |
| Nov 2027 | $3.8M | $1.4M | $2.4M | $31.6M |
| Oct 2027 | $3.9M | $2.5M | $1.4M | $29.2M |
| Sep 2027 | $4.2M | $2.3M | $2.0M | $27.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $270K |
| Greenfield Foods | $229K |