| Ingresos TV | $2.6M |
| Bonus TV por Posición | $418K |
| Ingresos por partido | $0 |
| Patrocinio | $37K |
| Merchandising | $926K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $54K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.1M |
| Salarios personal | $30K |
| Amortización de Fichajes | $107K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $796K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $4.1M | $4.0M | $39K | $17.5M |
| Jul 2028 | $4.0M | $2.2M | $1.8M | $18.2M |
| Jun 2028 | $4.9M | $2.5M | $2.5M | $17.4M |
| May 2028 | $4.0M | $2.7M | $1.3M | $14.9M |
| Apr 2028 | $4.1M | $2.2M | $1.9M | $13.5M |
| Mar 2028 | $4.3M | $2.9M | $1.3M | $11.5M |
| Feb 2028 | $4.4M | $3.3M | $1.0M | $10.0M |
| Jan 2028 | $4.3M | $2.4M | $1.8M | $8.9M |
| Dec 2027 | $4.2M | $2.6M | $1.6M | $7.0M |
| Nov 2027 | $4.2M | $2.5M | $1.7M | $5.3M |
| Oct 2027 | $4.2M | $2.9M | $1.3M | $3.6M |
| Sep 2027 | $6.4M | $4.5M | $1.8M | $2.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $242K |
| Hometown Print | $198K |