| Ingresos TV | $5.7M |
| Bonus TV por Posición | $681K |
| Ingresos por partido | $8K |
| Patrocinio | $78K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.8M |
| Salarios personal | $36K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $13K |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $7.6M | $4.9M | $2.7M | $126.5M |
| Aug 2028 | $8.6M | $4.4M | $4.2M | $123.8M |
| Jul 2028 | $9.2M | $4.4M | $4.8M | $119.6M |
| Jun 2028 | $9.8M | $4.3M | $5.5M | $114.8M |
| May 2028 | $9.6M | $4.7M | $4.8M | $109.3M |
| Apr 2028 | $10.1M | $4.2M | $5.9M | $104.4M |
| Mar 2028 | $8.9M | $3.8M | $5.1M | $98.5M |
| Feb 2028 | $8.9M | $3.5M | $5.4M | $93.4M |
| Jan 2028 | $13.9M | $4.2M | $9.7M | $88.0M |
| Dec 2027 | $8.9M | $3.7M | $5.3M | $78.3M |
| Nov 2027 | $8.9M | $3.4M | $5.5M | $73.0M |
| Oct 2027 | $8.6M | $4.4M | $4.2M | $67.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $458K |
| Hometown Print | $483K |