| Ingresos TV | $809K |
| Bonus TV por Posición | $179K |
| Ingresos por partido | $140K |
| Patrocinio | $100K |
| Merchandising | $1.6M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $1K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.3M |
| Salarios personal | $33K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $612K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $3.6M | $3.0M | $565K | $9.1M |
| Jun 2028 | $3.1M | $3.5M | $-382K | $8.5M |
| May 2028 | $3.2M | $3.9M | $-726K | $8.9M |
| Abr 2028 | $3.0M | $3.7M | $-636K | $9.6M |
| Mar 2028 | $3.3M | $5.1M | $-1.9M | $10.3M |
| Feb 2028 | $3.1M | $2.9M | $209K | $12.1M |
| Ene 2028 | $3.2M | $2.7M | $460K | $11.9M |
| Dic 2027 | $3.1M | $2.7M | $415K | $11.5M |
| Nov 2027 | $3.2M | $2.8M | $359K | $11.1M |
| Oct 2027 | $3.0M | $4.3M | $-1.3M | $10.7M |
| Sep 2027 | $3.2M | $3.0M | $213K | $12.0M |
| Ago 2027 | $4.4M | $2.7M | $1.7M | $11.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $591K |
| Hometown Print | $606K |