| Ingresos TV | $2.1M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $24K |
| Patrocinio | $32K |
| Merchandising | $222K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $17K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $445K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $2.4M | $1.7M | $722K | $22.6M |
| Jun 2028 | $2.5M | $1.7M | $835K | $21.8M |
| May 2028 | $2.7M | $1.9M | $844K | $21.0M |
| Apr 2028 | $2.5M | $1.7M | $837K | $20.2M |
| Mar 2028 | $3.0M | $1.7M | $1.3M | $19.3M |
| Feb 2028 | $2.4M | $1.8M | $601K | $18.0M |
| Jan 2028 | $6.2M | $1.8M | $4.4M | $17.4M |
| Dec 2027 | $2.5M | $1.9M | $559K | $13.0M |
| Nov 2027 | $2.4M | $1.8M | $682K | $12.4M |
| Oct 2027 | $2.5M | $2.0M | $510K | $11.7M |
| Sep 2027 | $2.5M | $2.1M | $398K | $11.2M |
| Aug 2027 | $2.5M | $1.9M | $649K | $10.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $183K |
| Hometown Print | $198K |