| Ingresos TV | $483K |
| Bonus TV por Posición | $174K |
| Ingresos por partido | $34K |
| Patrocinio | $65K |
| Merchandising | $525K |
| 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 | $35K |
| Amortización de Fichajes | $12K |
| Intereses de Deuda | $29K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $379K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $1.3M | $1.9M | $-591K | $-6.7M |
| Aug 2028 | $1.3M | $1.9M | $-532K | $-6.1M |
| Jul 2028 | $2.2M | $1.6M | $572K | $-5.6M |
| Jun 2028 | $1.3M | $1.2M | $131K | $-6.2M |
| May 2028 | $1.3M | $1.7M | $-362K | $-6.3M |
| Apr 2028 | $1.3M | $1.2M | $91K | $-5.9M |
| Mar 2028 | $1.4M | $1.6M | $-198K | $-6.0M |
| Feb 2028 | $1.3M | $1.7M | $-377K | $-5.9M |
| Jan 2028 | $1.3M | $1.6M | $-303K | $-5.5M |
| Dec 2027 | $1.4M | $2.0M | $-590K | $-5.2M |
| Nov 2027 | $1.4M | $1.7M | $-343K | $-4.6M |
| Oct 2027 | $1.3M | $2.0M | $-657K | $-4.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $326K |
| Hometown Print | $458K |