| Ingresos TV | $2.0M |
| Bonus TV por Posición | $461K |
| Ingresos por partido | $30K |
| Patrocinio | $30K |
| Merchandising | $539K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $1K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.3M |
| Salarios personal | $41K |
| Amortización de Fichajes | $18K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $704K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2028 | $3.1M | $3.1M | $-31K | $9.1M |
| Oct 2028 | $2.6M | $3.4M | $-776K | $9.1M |
| Sep 2028 | $3.0M | $3.0M | $-41K | $9.9M |
| Aug 2028 | $3.0M | $2.6M | $316K | $9.9M |
| Jul 2028 | $3.1M | $2.9M | $219K | $9.6M |
| Jun 2028 | $3.9M | $2.6M | $1.3M | $9.3M |
| May 2028 | $3.0M | $3.3M | $-362K | $8.0M |
| Apr 2028 | $3.0M | $2.3M | $636K | $8.4M |
| Mar 2028 | $3.1M | $2.6M | $411K | $7.7M |
| Feb 2028 | $3.3M | $3.0M | $285K | $7.3M |
| Jan 2028 | $3.1M | $2.7M | $394K | $7.0M |
| Dec 2027 | $3.1M | $3.5M | $-429K | $6.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $196K |
| Local Dairy Co. | $164K |