| Ingresos TV | $2.0M |
| Bonus TV por Posición | $976K |
| Ingresos por partido | $0 |
| Patrocinio | $29K |
| Merchandising | $613K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $120K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.5M |
| Salarios personal | $30K |
| Amortización de Fichajes | $295K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $3K |
| Mantenimiento instalaciones | $727K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $4.3M | $4.6M | $-311K | $30.7M |
| Jul 2028 | $3.7M | $2.8M | $887K | $31.3M |
| Jun 2028 | $4.8M | $2.7M | $2.1M | $37.8M |
| May 2028 | $3.7M | $3.0M | $650K | $35.6M |
| Abr 2028 | $3.7M | $3.4M | $310K | $34.8M |
| Mar 2028 | $3.8M | $3.3M | $438K | $34.4M |
| Feb 2028 | $3.8M | $3.1M | $746K | $33.8M |
| Ene 2028 | $3.7M | $3.0M | $626K | $33.2M |
| Dic 2027 | $3.5M | $3.0M | $502K | $32.4M |
| Nov 2027 | $4.0M | $3.0M | $951K | $31.8M |
| Oct 2027 | $3.6M | $5.2M | $-1.6M | $30.7M |
| Sep 2027 | $3.4M | $3.8M | $-366K | $32.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $161K |
| Greenfield Foods | $191K |