| Ingresos TV | $750K |
| Bonus TV por Posición | $445K |
| Ingresos por partido | $8K |
| Patrocinio | $8K |
| Merchandising | $246K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $673K |
| Salarios personal | $14K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $383K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $1.5M | $1.1M | $386K | $24.5M |
| May 2028 | $2.0M | $1.2M | $763K | $24.1M |
| Abr 2028 | $1.3M | $1.0M | $305K | $23.4M |
| Mar 2028 | $1.6M | $1.0M | $553K | $23.1M |
| Feb 2028 | $1.5M | $1.0M | $430K | $22.5M |
| Ene 2028 | $1.5M | $993K | $466K | $22.1M |
| Dic 2027 | $1.3M | $1.1M | $214K | $21.6M |
| Nov 2027 | $1.3M | $979K | $310K | $21.4M |
| Oct 2027 | $1.1M | $1.0M | $90K | $21.1M |
| Sep 2027 | $17.0M | $1.3M | $15.7M | $21.0M |
| Ago 2027 | $1.3M | $948K | $389K | $5.3M |
| Jul 2027 | $1.3M | $1.0M | $314K | $4.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $10K |
| Hometown Print | $89K |