| Ingresos TV | $775K |
| Bonus TV por Posición | $50K |
| Ingresos por partido | $44K |
| Patrocinio | $100K |
| Merchandising | $1.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $361K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $36K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $13K |
| Mantenimiento instalaciones | $476K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $2.5M | $2.7M | $-185K | $4.3M |
| Ene 2028 | $2.4M | $2.7M | $-317K | $4.5M |
| Dic 2027 | $2.5M | $2.7M | $-293K | $4.8M |
| Nov 2027 | $2.5M | $2.7M | $-162K | $5.1M |
| Oct 2027 | $2.7M | $5.1M | $-2.3M | $5.2M |
| Sep 2027 | $2.5M | $2.2M | $343K | $7.6M |
| Ago 2027 | $2.4M | $2.1M | $285K | $7.2M |
| Jul 2027 | $2.6M | $1.9M | $732K | $7.2M |
| Jun 2027 | $2.4M | $2.1M | $309K | $6.5M |
| May 2027 | $2.5M | $2.3M | $107K | $6.1M |
| Abr 2027 | $2.4M | $3.5M | $-1.0M | $6.0M |
| Mar 2027 | $2.6M | $2.0M | $537K | $7.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $637K |
| Greenfield Foods | $557K |