| Ingresos TV | $13.0M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $379K |
| Patrocinio | $88K |
| Merchandising | $907K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $412K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.5M |
| Salarios personal | $13K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $88K |
| Mantenimiento instalaciones | $1.2M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $14.7M | $4.8M | $10.0M | $93.9M |
| May 2028 | $8.4M | $4.8M | $3.6M | $83.9M |
| Abr 2028 | $8.2M | $4.6M | $3.7M | $80.4M |
| Mar 2028 | $8.6M | $4.8M | $3.8M | $76.7M |
| Feb 2028 | $9.5M | $4.9M | $4.5M | $72.9M |
| Ene 2028 | $8.4M | $4.6M | $3.8M | $68.4M |
| Dic 2027 | $8.3M | $4.6M | $3.7M | $64.8M |
| Nov 2027 | $8.6M | $4.7M | $3.9M | $61.1M |
| Oct 2027 | $8.9M | $8.5M | $447K | $57.2M |
| Sep 2027 | $18.0M | $7.7M | $10.3M | $56.7M |
| Ago 2027 | $10.3M | $4.6M | $5.7M | $77.7M |
| Jul 2027 | $11.7M | $4.8M | $6.9M | $72.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $543K |
| Local Dairy Co. | $509K |