| Ingresos TV | $2.7M |
| Bonus TV por Posición | $1.4M |
| Ingresos por partido | $100K |
| Patrocinio | $43K |
| Merchandising | $546K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $844K |
| Salarios personal | $17K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $8K |
| Mantenimiento instalaciones | $834K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $4.8M | $1.7M | $3.1M | $20.4M |
| May 2028 | $4.8M | $1.7M | $3.1M | $17.4M |
| Abr 2028 | $4.6M | $1.6M | $3.0M | $14.3M |
| Mar 2028 | $4.5M | $1.8M | $2.7M | $11.3M |
| Feb 2028 | $4.9M | $1.7M | $3.2M | $8.6M |
| Ene 2028 | $5.8M | $1.5M | $4.3M | $44.8M |
| Dic 2027 | $4.6M | $1.5M | $3.1M | $40.6M |
| Nov 2027 | $4.8M | $1.7M | $3.1M | $37.5M |
| Oct 2027 | $4.6M | $5.7M | $-1.1M | $34.4M |
| Sep 2027 | $4.8M | $2.2M | $2.5M | $35.4M |
| Ago 2027 | $4.7M | $2.0M | $2.7M | $32.9M |
| Jul 2027 | $4.8M | $1.9M | $2.8M | $30.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $286K |
| Local Dairy Co. | $227K |