| Ingresos TV | $2.5M |
| Bonus TV por Posición | $946K |
| Ingresos por partido | $0 |
| Patrocinio | $38K |
| Merchandising | $474K |
| 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 | $19K |
| Amortización de Fichajes | $12K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $634K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2028 | $4.0M | $1.9M | $2.1M | $71.2M |
| Sep 2028 | $4.2M | $1.6M | $2.6M | $69.1M |
| Aug 2028 | $4.2M | $1.4M | $2.7M | $66.5M |
| Jul 2028 | $4.8M | $1.7M | $3.1M | $63.7M |
| Jun 2028 | $4.1M | $1.4M | $2.7M | $60.6M |
| May 2028 | $4.1M | $1.8M | $2.3M | $57.9M |
| Apr 2028 | $4.2M | $1.3M | $2.9M | $55.6M |
| Mar 2028 | $4.1M | $1.7M | $2.4M | $52.7M |
| Feb 2028 | $4.3M | $1.9M | $2.4M | $50.3M |
| Jan 2028 | $4.6M | $1.6M | $3.0M | $47.8M |
| Dec 2027 | $4.2M | $1.9M | $2.3M | $44.8M |
| Nov 2027 | $4.6M | $1.7M | $2.9M | $42.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $242K |
| Local Dairy Co. | $216K |