| Ingresos TV | $4.6M |
| Bonus TV por Posición | $572K |
| Ingresos por partido | $35K |
| Patrocinio | $70K |
| Merchandising | $1.1M |
| Premio de Copa | $169K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $12K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.6M |
| Salarios personal | $39K |
| Amortización de Fichajes | $11K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2028 | $6.6M | $3.7M | $2.9M | $10.9M |
| Feb 2028 | $2.2M | $2.1M | $133K | $8.0M |
| Jan 2028 | $3.1M | $1.9M | $1.2M | $7.9M |
| Dec 2027 | $1.6M | $2.0M | $-354K | $6.7M |
| Nov 2027 | $1.6M | $1.6M | $-13K | $7.0M |
| Oct 2027 | $1.6M | $2.7M | $-1.1M | $7.0M |
| Sep 2027 | $7.0M | $2.2M | $4.8M | $8.1M |
| Aug 2027 | $1.8M | $1.7M | $117K | $3.3M |
| Jul 2027 | $1.8M | $1.8M | $-46K | $3.1M |
| Jun 2027 | $1.7M | $2.0M | $-348K | $3.6M |
| May 2027 | $1.7M | $2.1M | $-374K | $3.9M |
| Apr 2027 | $1.7M | $1.9M | $-238K | $4.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $439K |
| Hometown Print | $405K |