| Ingresos TV | $2.1M |
| Bonus TV por Posición | $676K |
| Ingresos por partido | $37K |
| Patrocinio | $31K |
| Merchandising | $889K |
| Premio de Copa | $300K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.7M |
| Salarios personal | $31K |
| Amortización de Fichajes | $51K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $2K |
| Mantenimiento instalaciones | $796K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2028 | $4.0M | $3.6M | $421K | $29.0M |
| Nov 2028 | $3.6M | $4.7M | $-1.1M | $28.6M |
| Oct 2028 | $3.9M | $4.4M | $-577K | $29.6M |
| Sep 2028 | $4.0M | $4.0M | $36K | $30.2M |
| Aug 2028 | $3.8M | $3.2M | $580K | $30.1M |
| Jul 2028 | $4.9M | $3.6M | $1.4M | $29.4M |
| Jun 2028 | $4.7M | $3.1M | $1.6M | $28.0M |
| May 2028 | $3.8M | $3.6M | $184K | $26.3M |
| Apr 2028 | $3.8M | $3.1M | $692K | $26.1M |
| Mar 2028 | $3.9M | $3.1M | $842K | $25.4M |
| Feb 2028 | $4.3M | $3.1M | $1.2M | $24.5M |
| Jan 2028 | $4.1M | $2.8M | $1.3M | $24.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $189K |
| Local Dairy Co. | $182K |