| Ingresos TV | $2.7M |
| Bonus TV por Posición | $860K |
| Ingresos por partido | $297K |
| Patrocinio | $45K |
| Merchandising | $759K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $36K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $17K |
| Mantenimiento instalaciones | $843K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $4.7M | $1.9M | $2.8M | $48.5M |
| May 2028 | $4.9M | $1.9M | $3.0M | $45.8M |
| Abr 2028 | $4.6M | $1.7M | $2.8M | $42.8M |
| Mar 2028 | $4.9M | $1.8M | $3.0M | $39.9M |
| Feb 2028 | $4.4M | $1.8M | $2.6M | $36.9M |
| Ene 2028 | $4.7M | $1.6M | $3.1M | $34.3M |
| Dic 2027 | $4.2M | $1.6M | $2.6M | $31.2M |
| Nov 2027 | $4.4M | $1.6M | $2.8M | $28.6M |
| Oct 2027 | $4.5M | $3.7M | $736K | $25.8M |
| Sep 2027 | $4.6M | $1.8M | $2.8M | $25.1M |
| Ago 2027 | $4.6M | $1.9M | $2.6M | $22.3M |
| Jul 2027 | $4.3M | $1.6M | $2.7M | $19.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $258K |
| Local Dairy Co. | $279K |