| Ingresos TV | $4.6M |
| Bonus TV por Posición | $998K |
| Ingresos por partido | $147K |
| Patrocinio | $70K |
| Merchandising | $971K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $55K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.2M |
| Salarios personal | $52K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $68K |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $6.8M | $4.5M | $2.3M | $52.6M |
| May 2028 | $6.5M | $4.6M | $1.9M | $50.3M |
| Abr 2028 | $6.6M | $3.6M | $3.0M | $48.4M |
| Mar 2028 | $6.0M | $4.0M | $2.0M | $45.4M |
| Feb 2028 | $6.5M | $5.6M | $888K | $43.4M |
| Ene 2028 | $8.5M | $3.6M | $4.9M | $42.5M |
| Dic 2027 | $6.6M | $3.3M | $3.3M | $37.6M |
| Nov 2027 | $6.7M | $3.8M | $2.9M | $34.3M |
| Oct 2027 | $6.5M | $5.0M | $1.6M | $31.4M |
| Sep 2027 | $6.8M | $4.2M | $2.5M | $29.8M |
| Ago 2027 | $6.5M | $4.8M | $1.7M | $27.3M |
| Jul 2027 | $6.9M | $3.6M | $3.3M | $25.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $423K |
| Hometown Print | $417K |