| Ingresos TV | $1.3M |
| Bonus TV por Posición | $389K |
| Ingresos por partido | $17K |
| Patrocinio | $22K |
| Merchandising | $335K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $936K |
| Salarios personal | $27K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $9K |
| Mantenimiento instalaciones | $520K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2028 | $2.1M | $1.5M | $567K | $10.2M |
| Abr 2028 | $1.9M | $1.4M | $535K | $9.6M |
| Mar 2028 | $590K | $1.1M | $-559K | $9.1M |
| Feb 2028 | $609K | $1.1M | $-506K | $9.7M |
| Ene 2028 | $1.5M | $1.2M | $354K | $10.2M |
| Dic 2027 | $1.6M | $1.2M | $388K | $9.8M |
| Nov 2027 | $1.5M | $1.3M | $227K | $9.4M |
| Oct 2027 | $1.6M | $2.3M | $-778K | $9.2M |
| Sep 2027 | $1.5M | $1.3M | $158K | $10.0M |
| Ago 2027 | $1.5M | $1.3M | $276K | $9.8M |
| Jul 2027 | $1.5M | $1.3M | $195K | $9.5M |
| Jun 2027 | $1.5M | $1.3M | $197K | $9.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $122K |
| Greenfield Foods | $137K |