| Ingresos TV | $2.8M |
| Bonus TV por Posición | $91K |
| Ingresos por partido | $82K |
| Patrocinio | $3K |
| Merchandising | $275K |
| Premio de Copa | $109K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $947K |
| Salarios personal | $15K |
| Amortización de Fichajes | $6K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $577K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2028 | $3.3M | $1.5M | $1.8M | $1.0M |
| Feb 2028 | $3.3M | $2.0M | $1.3M | $-762K |
| Jan 2028 | $4.6M | $1.4M | $3.2M | $40.5M |
| Dec 2027 | $3.9M | $1.4M | $2.5M | $37.3M |
| Nov 2027 | $4.0M | $1.4M | $2.6M | $34.8M |
| Oct 2027 | $4.0M | $2.3M | $1.7M | $32.2M |
| Sep 2027 | $4.0M | $2.9M | $1.1M | $30.5M |
| Aug 2027 | $4.1M | $1.7M | $2.4M | $29.4M |
| Jul 2027 | $3.8M | $1.7M | $2.1M | $27.0M |
| Jun 2027 | $3.7M | $1.8M | $1.9M | $25.0M |
| May 2027 | $4.2M | $2.0M | $2.2M | $23.0M |
| Apr 2027 | $4.0M | $1.8M | $2.3M | $20.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $38K |