| Ingresos TV | $284K |
| Bonus TV por Posición | $19K |
| Ingresos por partido | $78K |
| Patrocinio | $96K |
| Merchandising | $1.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $2K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $23K |
| Amortización de Fichajes | $22K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $389K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $1.8M | $1.7M | $105K | $1.7M |
| May 2028 | $1.9M | $2.6M | $-783K | $1.5M |
| Abr 2028 | $1.9M | $2.1M | $-232K | $2.3M |
| Mar 2028 | $2.0M | $2.0M | $-45K | $2.5M |
| Feb 2028 | $2.0M | $2.1M | $-27K | $2.5M |
| Ene 2028 | $2.0M | $1.9M | $147K | $2.6M |
| Dic 2027 | $2.1M | $2.0M | $87K | $2.4M |
| Nov 2027 | $2.1M | $1.8M | $326K | $2.3M |
| Oct 2027 | $2.1M | $4.2M | $-2.2M | $2.0M |
| Sep 2027 | $2.0M | $1.9M | $60K | $4.1M |
| Ago 2027 | $2.0M | $1.6M | $396K | $4.0M |
| Jul 2027 | $2.0M | $1.7M | $242K | $4.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $648K |
| Hometown Print | $503K |