| Ingresos TV | $7.2M |
| Bonus TV por Posición | $443K |
| Ingresos por partido | $57K |
| Patrocinio | $118K |
| Merchandising | $2.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.2M |
| Salarios personal | $19K |
| Amortización de Fichajes | $140K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $55K |
| Mantenimiento instalaciones | $1.5M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $10.1M | $5.0M | $5.1M | $90.5M |
| Aug 2028 | $10.5M | $5.5M | $5.0M | $85.3M |
| Jul 2028 | $10.6M | $5.1M | $5.6M | $80.2M |
| Jun 2028 | $10.7M | $5.0M | $5.7M | $74.4M |
| May 2028 | $10.4M | $5.2M | $5.2M | $68.6M |
| Apr 2028 | $10.5M | $4.2M | $6.3M | $63.3M |
| Mar 2028 | $10.6M | $4.2M | $6.3M | $56.9M |
| Feb 2028 | $10.8M | $5.0M | $5.8M | $50.4M |
| Jan 2028 | $19.1M | $5.1M | $14.0M | $44.5M |
| Dec 2027 | $11.3M | $4.7M | $6.6M | $37.2M |
| Nov 2027 | $11.2M | $4.8M | $6.5M | $30.6M |
| Oct 2027 | $11.1M | $6.6M | $4.5M | $24.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $693K |
| Hometown Print | $720K |