| Ingresos TV | $189K |
| Bonus TV por Posición | $88K |
| Ingresos por partido | $715 |
| Patrocinio | $80K |
| Merchandising | $294K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $478K |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $31K |
| Inversión del propietario | $0 |
| Salarios jugadores | $990K |
| Salarios personal | $23K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $29K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $235K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $1.2M | $1.3M | $-114K | $-6.4M |
| May 2028 | $1.2M | $1.4M | $-166K | $-6.3M |
| Abr 2028 | $1.2M | $1.2M | $-18K | $-6.1M |
| Mar 2028 | $1.6M | $1.2M | $335K | $-6.1M |
| Feb 2028 | $1.1M | $1.8M | $-723K | $-6.4M |
| Ene 2028 | $1.3M | $1.3M | $16K | $-5.7M |
| Dic 2027 | $1.1M | $1.2M | $-89K | $-5.7M |
| Nov 2027 | $1.1M | $1.1M | $-67K | $-5.6M |
| Oct 2027 | $1.1M | $2.0M | $-969K | $-5.6M |
| Sep 2027 | $1.1M | $1.5M | $-394K | $-4.6M |
| Ago 2027 | $1.3M | $2.8M | $-1.6M | $-4.2M |
| Jul 2027 | $1.5M | $1.5M | $7K | $-2.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $503K |
| Hometown Print | $458K |