| Ingresos TV | $2.8M |
| Bonus TV por Posición | $381K |
| Ingresos por partido | $52K |
| Patrocinio | $43K |
| Merchandising | $481K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $53K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.3M |
| Salarios personal | $24K |
| Amortización de Fichajes | $354 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $570 |
| Mantenimiento instalaciones | $738K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2028 | $3.9M | $3.1M | $782K | $81.3M |
| Nov 2028 | $4.0M | $2.8M | $1.2M | $80.9M |
| Oct 2028 | $3.6M | $3.5M | $163K | $80.1M |
| Sep 2028 | $3.4M | $4.1M | $-653K | $80.3M |
| Aug 2028 | $3.4M | $2.2M | $1.2M | $81.3M |
| Jul 2028 | $5.8M | $2.7M | $3.1M | $80.4M |
| Jun 2028 | $4.5M | $2.4M | $2.2M | $77.4M |
| May 2028 | $6.0M | $2.8M | $3.2M | $75.2M |
| Apr 2028 | $3.5M | $3.0M | $412K | $72.1M |
| Mar 2028 | $3.5M | $2.4M | $1.1M | $71.7M |
| Feb 2028 | $3.7M | $2.4M | $1.3M | $70.6M |
| Jan 2028 | $4.0M | $2.3M | $1.7M | $69.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $271K |
| Local Dairy Co. | $245K |