| Ingresos TV | $1.1M |
| Bonus TV por Posición | $601K |
| Ingresos por partido | $0 |
| Patrocinio | $18K |
| Merchandising | $371K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $22K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $38K |
| Amortización de Fichajes | $6K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $524K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Apr 2028 | $2.1M | $2.1M | $-14K | $3.6M |
| Mar 2028 | $2.1M | $2.7M | $-586K | $3.6M |
| Feb 2028 | $2.2M | $2.0M | $149K | $4.1M |
| Jan 2028 | $2.2M | $1.8M | $384K | $4.0M |
| Dec 2027 | $2.7M | $2.1M | $534K | $3.6M |
| Nov 2027 | $2.2M | $1.8M | $337K | $3.1M |
| Oct 2027 | $2.9M | $3.0M | $-107K | $2.7M |
| Sep 2027 | $2.3M | $2.1M | $155K | $2.8M |
| Aug 2027 | $2.3M | $2.4M | $-108K | $2.7M |
| Jul 2027 | $5.2M | $2.6M | $2.7M | $2.8M |
| Jun 2027 | $2.1M | $2.5M | $-379K | $97K |
| May 2027 | $2.2M | $2.9M | $-720K | $470K |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $93K |
| Local Dairy Co. | $118K |