| Ingresos TV | $3.0M |
| Bonus TV por Posición | $544K |
| Ingresos por partido | $0 |
| Patrocinio | $43K |
| Merchandising | $688K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $24K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.0M |
| Salarios personal | $49K |
| Amortización de Fichajes | $21K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $27K |
| Mantenimiento instalaciones | $778K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $6.1M | $3.9M | $2.2M | $22.5M |
| Jun 2028 | $6.2M | $3.2M | $3.0M | $28.7M |
| May 2028 | $4.2M | $4.2M | $-7K | $25.7M |
| Abr 2028 | $4.6M | $3.1M | $1.5M | $25.7M |
| Mar 2028 | $4.5M | $3.3M | $1.2M | $24.2M |
| Feb 2028 | $4.4M | $3.6M | $761K | $23.0M |
| Ene 2028 | $4.4M | $3.3M | $1.1M | $22.2M |
| Dic 2027 | $4.5M | $3.8M | $714K | $21.1M |
| Nov 2027 | $4.2M | $3.2M | $1.0M | $20.4M |
| Oct 2027 | $4.9M | $5.4M | $-518K | $19.3M |
| Sep 2027 | $4.5M | $3.3M | $1.2M | $19.8M |
| Ago 2027 | $4.5M | $2.8M | $1.7M | $21.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $264K |
| Local Dairy Co. | $256K |