| Ingresos TV | $2.6M |
| Bonus TV por Posición | $571K |
| Ingresos por partido | $0 |
| Patrocinio | $41K |
| Merchandising | $185K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $17K |
| Amortización de Fichajes | $3K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $607K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $3.4M | $1.8M | $1.6M | $30.5M |
| Aug 2028 | $3.4M | $1.4M | $1.9M | $28.8M |
| Jul 2028 | $3.4M | $1.4M | $2.0M | $26.9M |
| Jun 2028 | $4.5M | $1.5M | $3.0M | $24.9M |
| May 2028 | $3.5M | $2.4M | $1.1M | $21.9M |
| Apr 2028 | $3.5M | $1.9M | $1.6M | $20.8M |
| Mar 2028 | $3.6M | $1.8M | $1.8M | $19.2M |
| Feb 2028 | $3.6M | $2.1M | $1.6M | $17.5M |
| Jan 2028 | $3.7M | $1.7M | $2.0M | $15.9M |
| Dec 2027 | $3.7M | $1.7M | $2.0M | $13.8M |
| Nov 2027 | $4.2M | $1.8M | $2.4M | $11.9M |
| Oct 2027 | $4.2M | $1.9M | $2.3M | $9.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $255K |
| Local Dairy Co. | $235K |