| Ingresos TV | $1.1M |
| Bonus TV por Posición | $255K |
| Ingresos por partido | $0 |
| Patrocinio | $63K |
| Merchandising | $1.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $384K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $24K |
| Amortización de Fichajes | $21K |
| Intereses de Deuda | $19K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $478K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $5.3M | $2.3M | $3.1M | $-851K |
| Jun 2028 | $2.0M | $2.2M | $-232K | $-3.9M |
| May 2028 | $2.1M | $4.2M | $-2.1M | $-3.7M |
| Abr 2028 | $2.3M | $2.6M | $-304K | $-1.7M |
| Mar 2028 | $2.7M | $3.5M | $-773K | $-1.4M |
| Feb 2028 | $2.9M | $2.8M | $13K | $384K |
| Ene 2028 | $2.4M | $2.6M | $-173K | $371K |
| Dic 2027 | $2.5M | $2.6M | $-124K | $544K |
| Nov 2027 | $2.5M | $2.7M | $-181K | $668K |
| Oct 2027 | $2.2M | $4.4M | $-2.2M | $999K |
| Sep 2027 | $2.3M | $3.6M | $-1.3M | $3.2M |
| Ago 2027 | $2.2M | $2.8M | $-614K | $4.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $361K |
| Local Dairy Co. | $390K |