| Ingresos TV | $565K |
| Bonus TV por Posición | $130K |
| Ingresos por partido | $328K |
| Patrocinio | $97K |
| Merchandising | $2.4M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $556K |
| Premios | $194K |
| Tarifas de Cesión (Ingreso) | $200K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $17K |
| Amortización de Fichajes | $51K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $735K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $4.5M | $3.0M | $1.5M | $10.0M |
| May 2028 | $4.0M | $4.1M | $-107K | $8.5M |
| Abr 2028 | $3.8M | $3.2M | $609K | $8.5M |
| Mar 2028 | $3.7M | $2.9M | $857K | $7.9M |
| Feb 2028 | $4.2M | $3.0M | $1.2M | $7.0M |
| Ene 2028 | $3.9M | $2.9M | $954K | $5.7M |
| Dic 2027 | $3.6M | $3.0M | $585K | $4.7M |
| Nov 2027 | $3.9M | $3.0M | $842K | $4.1M |
| Oct 2027 | $3.4M | $8.8M | $-5.4M | $3.2M |
| Sep 2027 | $4.0M | $4.6M | $-626K | $8.6M |
| Ago 2027 | $3.2M | $3.4M | $-116K | $9.2M |
| Jul 2027 | $14.3M | $2.8M | $11.5M | $9.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $637K |
| Local Dairy Co. | $532K |