| Ingresos TV | $1.5M |
| Bonus TV por Posición | $432K |
| Ingresos por partido | $0 |
| Patrocinio | $2K |
| Merchandising | $132K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $678K |
| Salarios personal | $19K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $419K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2028 | $2.1M | $1.1M | $964K | $21.8M |
| Nov 2028 | $2.5M | $1.1M | $1.4M | $20.9M |
| Oct 2028 | $2.2M | $1.3M | $903K | $19.5M |
| Sep 2028 | $2.2M | $1.4M | $808K | $18.6M |
| Aug 2028 | $1.9M | $1.9M | $7K | $17.8M |
| Jul 2028 | $2.2M | $1.2M | $955K | $17.8M |
| Jun 2028 | $1.7M | $1.2M | $502K | $16.8M |
| May 2028 | $1.7M | $1.4M | $312K | $16.3M |
| Apr 2028 | $1.7M | $1.0M | $669K | $16.0M |
| Mar 2028 | $1.7M | $998K | $676K | $15.3M |
| Feb 2028 | $1.7M | $1.0M | $700K | $14.7M |
| Jan 2028 | $1.8M | $999K | $766K | $14.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $27K |