| Ingresos TV | $2.4M |
| Bonus TV por Posición | $265K |
| Ingresos por partido | $44K |
| Patrocinio | $39K |
| Merchandising | $444K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $112K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $32K |
| Amortización de Fichajes | $17K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $710K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $3.3M | $2.2M | $1.1M | $9.9M |
| Ene 2028 | $3.7M | $2.2M | $1.5M | $8.8M |
| Dic 2027 | $3.6M | $2.1M | $1.5M | $7.3M |
| Nov 2027 | $3.2M | $2.0M | $1.3M | $5.8M |
| Oct 2027 | $3.2M | $3.4M | $-175K | $4.5M |
| Sep 2027 | $4.1M | $2.0M | $2.2M | $4.6M |
| Ago 2027 | $3.4M | $2.0M | $1.4M | $2.4M |
| Jul 2027 | $3.2M | $1.9M | $1.3M | $964K |
| Jun 2027 | $3.9M | $1.8M | $2.1M | $487K |
| May 2027 | $3.3M | $1.8M | $1.5M | $-1.6M |
| Abr 2027 | $3.5M | $1.6M | $1.9M | $-3.1M |
| Mar 2027 | $3.3M | $1.6M | $1.7M | $-4.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $246K |
| Hometown Print | $220K |