| Ingresos TV | $694K |
| Bonus TV por Posición | $72K |
| Ingresos por partido | $0 |
| Patrocinio | $81K |
| Merchandising | $2.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $10K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.9M |
| Salarios personal | $44K |
| Amortización de Fichajes | $52K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $231K |
| Mantenimiento instalaciones | $679K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $3.0M | $4.0M | $-931K | $16.8M |
| Aug 2028 | $6.4M | $3.1M | $3.3M | $17.7M |
| Jul 2028 | $5.7M | $3.0M | $2.7M | $14.3M |
| Jun 2028 | $3.6M | $3.4M | $227K | $14.2M |
| May 2028 | $3.2M | $3.2M | $-35K | $14.0M |
| Apr 2028 | $3.3M | $3.0M | $220K | $14.1M |
| Mar 2028 | $3.4M | $3.0M | $473K | $13.8M |
| Feb 2028 | $4.7M | $5.0M | $-288K | $13.4M |
| Jan 2028 | $3.9M | $3.2M | $693K | $13.6M |
| Dec 2027 | $3.6M | $3.9M | $-308K | $13.0M |
| Nov 2027 | $3.5M | $3.2M | $291K | $13.3M |
| Oct 2027 | $3.3M | $3.7M | $-463K | $13.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $450K |
| Greenfield Foods | $522K |