| Ingresos TV | $3.9M |
| Bonus TV por Posición | $596K |
| Ingresos por partido | $90K |
| Patrocinio | $53K |
| Merchandising | $1.6M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $27K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.5M |
| Salarios personal | $37K |
| Amortización de Fichajes | $84K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $479K |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2028 | $6.2M | $6.2M | $-20K | $61.7M |
| Sep 2028 | $6.8M | $5.7M | $1.1M | $61.6M |
| Aug 2028 | $8.1M | $5.2M | $2.9M | $60.5M |
| Jul 2028 | $8.8M | $5.1M | $3.7M | $57.4M |
| Jun 2028 | $12.0M | $4.6M | $7.4M | $56.0M |
| May 2028 | $7.0M | $6.6M | $434K | $48.6M |
| Apr 2028 | $7.1M | $5.2M | $1.9M | $48.1M |
| Mar 2028 | $7.1M | $4.8M | $2.2M | $46.2M |
| Feb 2028 | $7.3M | $5.1M | $2.1M | $43.9M |
| Jan 2028 | $7.7M | $5.3M | $2.4M | $41.7M |
| Dec 2027 | $7.1M | $4.6M | $2.5M | $39.2M |
| Nov 2027 | $7.3M | $4.7M | $2.6M | $36.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $320K |
| Local Dairy Co. | $312K |