| Ingresos TV | $2.3M |
| Bonus TV por Posición | $498K |
| Ingresos por partido | $0 |
| Patrocinio | $33K |
| Merchandising | $943K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $50K |
| Amortización de Fichajes | $7K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $789K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $3.8M | $3.1M | $732K | $27.5M |
| Ene 2028 | $5.4M | $2.3M | $3.1M | $26.8M |
| Dic 2027 | $3.9M | $2.9M | $950K | $23.7M |
| Nov 2027 | $3.9M | $2.4M | $1.5M | $22.7M |
| Oct 2027 | $3.9M | $3.0M | $954K | $21.2M |
| Sep 2027 | $4.0M | $2.9M | $1.0M | $20.2M |
| Ago 2027 | $4.0M | $3.7M | $359K | $19.2M |
| Jul 2027 | $3.8M | $2.7M | $1.1M | $18.8M |
| Jun 2027 | $4.0M | $2.8M | $1.2M | $17.7M |
| May 2027 | $3.6M | $3.0M | $674K | $16.5M |
| Abr 2027 | $3.6M | $2.6M | $981K | $15.8M |
| Mar 2027 | $3.9M | $2.7M | $1.3M | $14.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $190K |
| Local Dairy Co. | $210K |