| Ingresos TV | $4.3M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $32K |
| Patrocinio | $58K |
| Merchandising | $909K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.7M |
| Salarios personal | $40K |
| Amortización de Fichajes | $11K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $961K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $5.3M | $4.7M | $617K | $51.8M |
| May 2028 | $5.5M | $5.6M | $-182K | $51.2M |
| Abr 2028 | $5.3M | $4.4M | $850K | $51.4M |
| Mar 2028 | $6.0M | $4.4M | $1.6M | $50.5M |
| Feb 2028 | $6.0M | $3.6M | $2.4M | $49.0M |
| Ene 2028 | $8.0M | $3.2M | $4.8M | $46.5M |
| Dic 2027 | $6.0M | $3.2M | $2.8M | $41.7M |
| Nov 2027 | $6.1M | $3.2M | $2.9M | $38.9M |
| Oct 2027 | $6.1M | $4.6M | $1.5M | $36.0M |
| Sep 2027 | $6.4M | $4.9M | $1.4M | $34.5M |
| Ago 2027 | $6.6M | $4.3M | $2.3M | $33.0M |
| Jul 2027 | $6.2M | $3.5M | $2.6M | $30.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $364K |
| Hometown Print | $332K |