| Ingresos TV | $2.7M |
| Bonus TV por Posición | $361K |
| Ingresos por partido | $0 |
| Patrocinio | $31K |
| Merchandising | $827K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $113K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $36K |
| Amortización de Fichajes | $31K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $716K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $4.0M | $2.4M | $1.6M | $14.8M |
| May 2028 | $3.2M | $3.2M | $-5K | $13.2M |
| Abr 2028 | $3.5M | $2.6M | $905K | $13.2M |
| Mar 2028 | $3.8M | $3.2M | $557K | $12.2M |
| Feb 2028 | $4.0M | $2.5M | $1.5M | $11.7M |
| Ene 2028 | $4.0M | $2.4M | $1.6M | $11.0M |
| Dic 2027 | $3.9M | $2.3M | $1.6M | $9.5M |
| Nov 2027 | $3.8M | $2.6M | $1.2M | $7.9M |
| Oct 2027 | $4.3M | $3.4M | $885K | $6.7M |
| Sep 2027 | $4.0M | $2.9M | $1.1M | $5.8M |
| Ago 2027 | $3.6M | $2.3M | $1.3M | $23.6M |
| Jul 2027 | $3.8M | $2.5M | $1.3M | $22.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $175K |
| Local Dairy Co. | $192K |