| Ingresos TV | $231K |
| Bonus TV por Posición | $69K |
| Ingresos por partido | $13K |
| Patrocinio | $97K |
| Merchandising | $1.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $77K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $30K |
| Amortización de Fichajes | $12K |
| Intereses de Deuda | $74K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $465K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $1.8M | $1.6M | $173K | $-16.5M |
| Ago 2028 | $1.8M | $6.2M | $-4.4M | $-16.7M |
| Jul 2028 | $2.0M | $2.6M | $-545K | $-12.3M |
| Jun 2028 | $1.8M | $2.1M | $-358K | $-11.8M |
| May 2028 | $1.8M | $2.8M | $-984K | $-11.4M |
| Abr 2028 | $1.7M | $2.2M | $-411K | $-10.4M |
| Mar 2028 | $1.7M | $2.5M | $-865K | $-10.0M |
| Feb 2028 | $1.7M | $1.8M | $-106K | $-9.2M |
| Ene 2028 | $3.5M | $2.0M | $1.4M | $-9.1M |
| Dic 2027 | $1.7M | $2.4M | $-624K | $-10.0M |
| Nov 2027 | $1.8M | $2.3M | $-532K | $-9.3M |
| Oct 2027 | $1.8M | $2.7M | $-943K | $-8.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $633K |
| Hometown Print | $534K |