| Ingresos TV | $2.1M |
| Bonus TV por Posición | $252K |
| Ingresos por partido | $25K |
| Patrocinio | $28K |
| Merchandising | $324K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $33K |
| Amortización de Fichajes | $3K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $545K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2028 | $2.7M | $1.9M | $826K | $11.7M |
| Oct 2028 | $2.9M | $2.0M | $864K | $10.9M |
| Sep 2028 | $2.9M | $1.9M | $1.0M | $10.0M |
| Aug 2028 | $2.5M | $1.8M | $614K | $9.0M |
| Jul 2028 | $2.4M | $1.7M | $734K | $8.4M |
| Jun 2028 | $2.7M | $1.7M | $1.1M | $7.6M |
| May 2028 | $2.5M | $1.9M | $539K | $6.6M |
| Apr 2028 | $4.2M | $1.7M | $2.4M | $6.0M |
| Mar 2028 | $2.5M | $1.8M | $744K | $3.6M |
| Feb 2028 | $2.7M | $2.3M | $403K | $2.8M |
| Jan 2028 | $2.6M | $1.9M | $725K | $2.4M |
| Dec 2027 | $2.6M | $1.9M | $670K | $1.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $190K |
| Local Dairy Co. | $144K |