| Ingresos TV | $1.6M |
| Bonus TV por Posición | $269K |
| Ingresos por partido | $0 |
| Patrocinio | $27K |
| Merchandising | $376K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $703K |
| Salarios personal | $43K |
| Amortización de Fichajes | $46K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $477K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2028 | $2.4M | $1.3M | $1.1M | $10.8M |
| Dec 2027 | $2.3M | $1.3M | $1.0M | $9.7M |
| Nov 2027 | $2.5M | $1.3M | $1.3M | $8.6M |
| Oct 2027 | $2.3M | $1.5M | $857K | $7.4M |
| Sep 2027 | $2.2M | $1.7M | $529K | $6.5M |
| Aug 2027 | $2.3M | $1.7M | $513K | $5.9M |
| Jul 2027 | $2.1M | $1.7M | $477K | $5.3M |
| Jun 2027 | $2.4M | $1.8M | $664K | $4.8M |
| May 2027 | $2.3M | $1.9M | $418K | $4.1M |
| Apr 2027 | $2.3M | $1.2M | $1.1M | $9.5M |
| Mar 2027 | $2.3M | $1.1M | $1.2M | $9.9M |
| Feb 2027 | $2.4M | $1.1M | $1.3M | $9.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $159K |
| Local Dairy Co. | $164K |