| Ingresos TV | $1.8M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $5K |
| Patrocinio | $24K |
| Merchandising | $356K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $101K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $29K |
| Amortización de Fichajes | $24K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $508K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dic 2028 | $2.3M | $2.2M | $96K | $5.6M |
| Nov 2028 | $2.3M | $2.1M | $150K | $5.5M |
| Oct 2028 | $2.4M | $3.2M | $-819K | $5.4M |
| Sep 2028 | $2.5M | $2.2M | $226K | $6.2M |
| Ago 2028 | $2.5M | $2.3M | $244K | $5.9M |
| Jul 2028 | $2.6M | $2.0M | $620K | $5.6M |
| Jun 2028 | $3.1M | $1.9M | $1.1M | $5.1M |
| May 2028 | $2.5M | $2.0M | $510K | $4.0M |
| Abr 2028 | $2.4M | $2.3M | $112K | $3.4M |
| Mar 2028 | $2.5M | $2.3M | $179K | $3.3M |
| Feb 2028 | $2.5M | $2.1M | $405K | $3.1M |
| Ene 2028 | $2.6M | $1.9M | $745K | $2.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $137K |
| Greenfield Foods | $149K |