| Ingresos TV | $724K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $94K |
| Patrocinio | $84K |
| Merchandising | $2.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $140K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.8M |
| Salarios personal | $49K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $719K |
| Mantenimiento instalaciones | $705K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $3.6M | $4.2M | $-652K | $2.1M |
| Ene 2028 | $3.4M | $3.5M | $-39K | $2.8M |
| Dic 2027 | $3.5M | $3.5M | $-83K | $2.8M |
| Nov 2027 | $3.6M | $3.3M | $250K | $2.9M |
| Oct 2027 | $3.6M | $8.4M | $-4.8M | $2.6M |
| Sep 2027 | $3.8M | $3.8M | $14K | $7.5M |
| Ago 2027 | $3.7M | $3.3M | $370K | $7.4M |
| Jul 2027 | $4.1M | $3.0M | $1.1M | $7.1M |
| Jun 2027 | $5.7M | $3.0M | $2.7M | $6.0M |
| May 2027 | $3.8M | $3.6M | $202K | $3.3M |
| Abr 2027 | $3.9M | $3.7M | $195K | $3.1M |
| Mar 2027 | $3.8M | $3.4M | $396K | $2.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $513K |
| Hometown Print | $497K |