| Ingresos TV | $2.5M |
| Bonus TV por Posición | $512K |
| Ingresos por partido | $0 |
| Patrocinio | $39K |
| Merchandising | $348K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $987K |
| Salarios personal | $21K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $572K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $3.4M | $1.6M | $1.8M | $45.2M |
| Jul 2028 | $3.7M | $1.7M | $2.0M | $44.3M |
| Jun 2028 | $3.6M | $1.6M | $2.0M | $42.3M |
| May 2028 | $3.4M | $1.7M | $1.7M | $40.3M |
| Abr 2028 | $3.5M | $1.7M | $1.8M | $38.7M |
| Mar 2028 | $3.6M | $1.8M | $1.7M | $36.9M |
| Feb 2028 | $3.7M | $1.6M | $2.1M | $35.2M |
| Ene 2028 | $4.0M | $1.5M | $2.5M | $33.1M |
| Dic 2027 | $3.6M | $1.5M | $2.2M | $30.6M |
| Nov 2027 | $3.4M | $1.4M | $2.0M | $28.4M |
| Oct 2027 | $3.5M | $3.2M | $299K | $26.4M |
| Sep 2027 | $3.8M | $2.0M | $1.8M | $29.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $216K |
| Greenfield Foods | $248K |