| Ingresos TV | $1.0M |
| Bonus TV por Posición | $343K |
| Ingresos por partido | $0 |
| Patrocinio | $17K |
| Merchandising | $217K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $912K |
| Salarios personal | $23K |
| Amortización de Fichajes | $12K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $340K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2028 | $1.6M | $1.3M | $306K | $22.3M |
| Oct 2028 | $1.7M | $1.4M | $276K | $22.0M |
| Sep 2028 | $1.9M | $1.1M | $777K | $21.7M |
| Aug 2028 | $1.9M | $1.1M | $757K | $20.9M |
| Jul 2028 | $1.9M | $1.5M | $407K | $20.2M |
| Jun 2028 | $2.0M | $1.3M | $720K | $19.7M |
| May 2028 | $1.8M | $1.3M | $429K | $19.0M |
| Apr 2028 | $1.8M | $1.2M | $611K | $18.6M |
| Mar 2028 | $1.4M | $965K | $389K | $17.9M |
| Feb 2028 | $1.4M | $971K | $383K | $17.5M |
| Jan 2028 | $1.5M | $841K | $698K | $17.2M |
| Dec 2027 | $1.4M | $873K | $551K | $16.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $99K |
| Greenfield Foods | $99K |