| Ingresos TV | $2.7M |
| Bonus TV por Posición | $1.3M |
| Ingresos por partido | $87K |
| Patrocinio | $26K |
| Merchandising | $319K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $936K |
| Salarios personal | $24K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $2K |
| Mantenimiento instalaciones | $725K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $4.4M | $1.7M | $2.7M | $22.6M |
| Jun 2028 | $4.3M | $1.6M | $2.7M | $20.0M |
| May 2028 | $4.0M | $1.6M | $2.4M | $17.3M |
| Abr 2028 | $3.3M | $1.4M | $1.8M | $14.8M |
| Mar 2028 | $3.0M | $1.5M | $1.6M | $13.0M |
| Feb 2028 | $3.0M | $1.4M | $1.6M | $11.4M |
| Ene 2028 | $5.7M | $1.5M | $4.2M | $49.2M |
| Dic 2027 | $4.3M | $1.5M | $2.8M | $45.0M |
| Nov 2027 | $4.4M | $1.5M | $2.9M | $42.2M |
| Oct 2027 | $4.5M | $3.3M | $1.2M | $39.3M |
| Sep 2027 | $4.7M | $1.9M | $2.8M | $38.1M |
| Ago 2027 | $5.1M | $1.9M | $3.2M | $35.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $39K |
| Hometown Print | $272K |