| Ingresos TV | $2.4M |
| Bonus TV por Posición | $202K |
| Ingresos por partido | $55K |
| Patrocinio | $43K |
| Merchandising | $206K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $966K |
| Salarios personal | $20K |
| Amortización de Fichajes | $6K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $525K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $2.9M | $1.5M | $1.4M | $8.5M |
| May 2028 | $3.0M | $2.0M | $1.0M | $7.1M |
| Abr 2028 | $3.4M | $1.8M | $1.6M | $6.0M |
| Mar 2028 | $2.9M | $1.9M | $989K | $4.4M |
| Feb 2028 | $2.9M | $2.0M | $921K | $3.4M |
| Ene 2028 | $3.7M | $1.8M | $1.9M | $2.5M |
| Dic 2027 | $3.1M | $1.5M | $1.6M | $602K |
| Nov 2027 | $3.3M | $1.6M | $1.7M | $-1.0M |
| Oct 2027 | $4.1M | $2.0M | $2.1M | $-2.7M |
| Sep 2027 | $3.0M | $1.5M | $1.4M | $23.3M |
| Ago 2027 | $2.9M | $1.1M | $1.9M | $21.8M |
| Jul 2027 | $3.2M | $1.1M | $2.1M | $20.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $259K |
| Hometown Print | $259K |