| Ingresos TV | $2.6M |
| Bonus TV por Posición | $1.6M |
| Ingresos por partido | $78K |
| Patrocinio | $3K |
| Merchandising | $138K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $802K |
| Salarios personal | $18K |
| Amortización de Fichajes | $18K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $718K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Abr 2028 | $4.4M | $1.6M | $2.9M | $12.7M |
| Mar 2028 | $4.4M | $2.6M | $1.8M | $9.8M |
| Feb 2028 | $4.2M | $1.7M | $2.5M | $8.0M |
| Ene 2028 | $3.6M | $1.2M | $2.3M | $35.1M |
| Dic 2027 | $3.1M | $1.3M | $1.8M | $33.6M |
| Nov 2027 | $3.1M | $1.2M | $1.9M | $31.8M |
| Oct 2027 | $3.2M | $2.9M | $364K | $29.9M |
| Sep 2027 | $3.3M | $1.7M | $1.6M | $29.5M |
| Ago 2027 | $3.3M | $1.5M | $1.8M | $27.9M |
| Jul 2027 | $3.5M | $1.5M | $2.0M | $26.2M |
| Jun 2027 | $3.5M | $1.6M | $1.9M | $24.1M |
| May 2027 | $3.5M | $1.6M | $1.9M | $22.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $36K |