| Ingresos TV | $3.3M |
| Bonus TV por Posición | $1.1M |
| Ingresos por partido | $0 |
| Patrocinio | $42K |
| Merchandising | $1.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.5M |
| Salarios personal | $58K |
| Amortización de Fichajes | $31K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $5.7M | $3.6M | $2.1M | $38.2M |
| Ene 2028 | $9.1M | $3.5M | $5.6M | $36.1M |
| Dic 2027 | $5.7M | $3.5M | $2.3M | $30.9M |
| Nov 2027 | $5.7M | $3.6M | $2.1M | $28.7M |
| Oct 2027 | $5.8M | $3.7M | $2.0M | $26.5M |
| Sep 2027 | $5.7M | $3.9M | $1.8M | $24.5M |
| Ago 2027 | $5.9M | $4.6M | $1.3M | $22.7M |
| Jul 2027 | $5.9M | $3.6M | $2.3M | $22.6M |
| Jun 2027 | $5.7M | $3.6M | $2.1M | $20.3M |
| May 2027 | $4.9M | $4.3M | $621K | $18.1M |
| Abr 2027 | $4.9M | $3.4M | $1.5M | $17.5M |
| Mar 2027 | $4.9M | $3.2M | $1.6M | $16.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $250K |
| Local Dairy Co. | $255K |