| Ingresos TV | $1.3M |
| Bonus TV por Posición | $545K |
| Ingresos por partido | $67K |
| Patrocinio | $20K |
| Merchandising | $617K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $38K |
| Amortización de Fichajes | $59K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $622K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2028 | $2.5M | $2.1M | $383K | $1.3M |
| Oct 2028 | $2.5M | $2.7M | $-198K | $836K |
| Sep 2028 | $2.5M | $2.5M | $34K | $975K |
| Aug 2028 | $2.6M | $2.4M | $146K | $881K |
| Jul 2028 | $2.8M | $2.9M | $-57K | $676K |
| Jun 2028 | $2.7M | $2.1M | $628K | $1.2M |
| May 2028 | $2.8M | $2.6M | $269K | $569K |
| Apr 2028 | $2.7M | $2.0M | $615K | $252K |
| Mar 2028 | $2.6M | $1.8M | $788K | $19.8M |
| Feb 2028 | $2.5M | $2.3M | $215K | $19.0M |
| Jan 2028 | $2.6M | $1.7M | $948K | $18.7M |
| Dec 2027 | $3.3M | $2.1M | $1.2M | $17.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $125K |
| Local Dairy Co. | $115K |