| Ingresos TV | $360K |
| Bonus TV por Posición | $102K |
| Ingresos por partido | $17K |
| Patrocinio | $104K |
| Merchandising | $1.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $65K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $896K |
| Salarios personal | $24K |
| Amortización de Fichajes | $1K |
| Intereses de Deuda | $1K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $352K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $1.7M | $1.3M | $403K | $-99K |
| May 2028 | $1.6M | $2.0M | $-452K | $-503K |
| Abr 2028 | $1.6M | $1.4M | $200K | $-53K |
| Mar 2028 | $1.7M | $2.6M | $-989K | $-254K |
| Feb 2028 | $2.1M | $2.0M | $116K | $733K |
| Ene 2028 | $1.6M | $1.6M | $64K | $616K |
| Dic 2027 | $1.6M | $1.6M | $59K | $550K |
| Nov 2027 | $1.7M | $1.4M | $214K | $490K |
| Oct 2027 | $1.6M | $3.5M | $-1.9M | $275K |
| Sep 2027 | $1.4M | $1.8M | $-432K | $2.1M |
| Ago 2027 | $2.4M | $1.2M | $1.2M | $2.6M |
| Jul 2027 | $1.4M | $1.2M | $206K | $1.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $560K |
| Local Dairy Co. | $689K |