| Ingresos TV | $2.1M |
| Bonus TV por Posición | $1.3M |
| Ingresos por partido | $31K |
| Patrocinio | $29K |
| Merchandising | $676K |
| Premio de Copa | $156K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $140K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $21K |
| Amortización de Fichajes | $68K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $797K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $4.4M | $2.8M | $1.6M | $15.7M |
| Aug 2028 | $5.3M | $2.6M | $2.7M | $14.0M |
| Jul 2028 | $5.4M | $2.5M | $2.9M | $41.6M |
| Jun 2028 | $5.6M | $2.1M | $3.5M | $39.6M |
| May 2028 | $3.9M | $2.2M | $1.7M | $36.1M |
| Apr 2028 | $3.9M | $2.1M | $1.8M | $34.4M |
| Mar 2028 | $4.5M | $2.3M | $2.2M | $32.6M |
| Feb 2028 | $4.3M | $3.4M | $811K | $30.4M |
| Jan 2028 | $4.0M | $2.3M | $1.8M | $30.5M |
| Dec 2027 | $4.0M | $2.3M | $1.7M | $28.7M |
| Nov 2027 | $3.7M | $2.3M | $1.4M | $27.0M |
| Oct 2027 | $3.7M | $2.6M | $1.2M | $25.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $176K |
| Hometown Print | $174K |