| Ingresos TV | $3.9M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $40K |
| Patrocinio | $56K |
| Merchandising | $1.0M |
| Premio de Copa | $282K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.9M |
| Salarios personal | $29K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $11K |
| Mantenimiento instalaciones | $940K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $5.3M | $4.9M | $365K | $30.6M |
| Aug 2028 | $6.2M | $4.6M | $1.6M | $30.2M |
| Jul 2028 | $8.2M | $5.4M | $2.8M | $28.6M |
| Jun 2028 | $5.5M | $3.8M | $1.7M | $25.8M |
| May 2028 | $5.6M | $4.4M | $1.2M | $24.1M |
| Apr 2028 | $5.5M | $3.7M | $1.8M | $22.9M |
| Mar 2028 | $5.6M | $4.9M | $665K | $21.1M |
| Feb 2028 | $6.0M | $3.7M | $2.3M | $20.5M |
| Jan 2028 | $5.7M | $3.4M | $2.3M | $18.1M |
| Dec 2027 | $5.8M | $4.4M | $1.4M | $15.8M |
| Nov 2027 | $6.6M | $3.8M | $2.8M | $14.4M |
| Oct 2027 | $5.6M | $4.0M | $1.6M | $11.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $322K |
| Local Dairy Co. | $208K |