| Ingresos TV | $818K |
| Bonus TV por Posición | $390K |
| Ingresos por partido | $16K |
| Patrocinio | $50K |
| Merchandising | $1.8M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.3M |
| Salarios personal | $21K |
| Amortización de Fichajes | $109K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $623K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2028 | $3.0M | $3.1M | $-48K | $5.3M |
| Oct 2028 | $3.0M | $3.1M | $-74K | $5.3M |
| Sep 2028 | $3.1M | $3.1M | $-46K | $5.2M |
| Aug 2028 | $3.4M | $3.7M | $-265K | $5.2M |
| Jul 2028 | $3.1M | $3.1M | $-24K | $5.3M |
| Jun 2028 | $2.8M | $3.2M | $-419K | $5.2M |
| May 2028 | $2.7M | $3.0M | $-297K | $5.5M |
| Apr 2028 | $2.8M | $2.4M | $437K | $5.7M |
| Mar 2028 | $2.8M | $2.5M | $368K | $5.2M |
| Feb 2028 | $2.9M | $2.5M | $325K | $4.7M |
| Jan 2028 | $4.5M | $2.4M | $2.1M | $4.3M |
| Dec 2027 | $2.9M | $2.2M | $657K | $4.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $602K |
| Greenfield Foods | $621K |