| Ingresos TV | $1.6M |
| Bonus TV por Posición | $310K |
| Ingresos por partido | $0 |
| Patrocinio | $19K |
| Merchandising | $326K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $30K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $29K |
| Amortización de Fichajes | $27K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $502K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2028 | $2.2M | $1.7M | $530K | $17.2M |
| Nov 2028 | $2.1M | $1.7M | $368K | $16.6M |
| Oct 2028 | $2.1M | $1.9M | $123K | $16.2M |
| Sep 2028 | $2.1M | $1.9M | $183K | $16.1M |
| Aug 2028 | $2.1M | $2.4M | $-277K | $15.8M |
| Jul 2028 | $2.8M | $2.4M | $401K | $16.1M |
| Jun 2028 | $2.2M | $2.0M | $252K | $16.3M |
| May 2028 | $2.5M | $2.5M | $-20K | $16.1M |
| Apr 2028 | $2.4M | $1.9M | $545K | $16.1M |
| Mar 2028 | $2.5M | $1.6M | $829K | $15.5M |
| Feb 2028 | $2.4M | $1.6M | $753K | $14.7M |
| Jan 2028 | $2.4M | $1.8M | $668K | $14.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $99K |
| Hometown Print | $123K |