| Ingresos TV | $2.1M |
| Bonus TV por Posición | $172K |
| Ingresos por partido | $6K |
| Patrocinio | $31K |
| Merchandising | $497K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $44K |
| Amortización de Fichajes | $29K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $117K |
| Mantenimiento instalaciones | $637K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $4.1M | $2.9M | $1.2M | $20.2M |
| Ene 2028 | $2.9M | $2.6M | $250K | $19.0M |
| Dic 2027 | $2.7M | $2.6M | $163K | $18.7M |
| Nov 2027 | $3.0M | $3.0M | $57K | $18.5M |
| Oct 2027 | $2.8M | $5.1M | $-2.3M | $18.5M |
| Sep 2027 | $2.9M | $2.9M | $-4K | $20.7M |
| Ago 2027 | $4.0M | $2.3M | $1.7M | $20.7M |
| Jul 2027 | $3.4M | $2.1M | $1.3M | $20.0M |
| Jun 2027 | $3.8M | $2.0M | $1.8M | $19.0M |
| May 2027 | $3.2M | $2.0M | $1.2M | $17.2M |
| Abr 2027 | $3.3M | $1.9M | $1.3M | $16.0M |
| Mar 2027 | $3.3M | $2.1M | $1.2M | $14.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $185K |
| Local Dairy Co. | $187K |