| Ingresos TV | $1.2M |
| Bonus TV por Posición | $108K |
| Ingresos por partido | $0 |
| Patrocinio | $20K |
| Merchandising | $168K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $669K |
| Salarios personal | $31K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $383K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $1.5M | $1.1M | $438K | $656K |
| Jan 2028 | $1.5M | $1.1M | $465K | $218K |
| Dec 2027 | $1.7M | $1.0M | $683K | $-247K |
| Nov 2027 | $1.5M | $1.0M | $527K | $-930K |
| Oct 2027 | $1.6M | $1.9M | $-291K | $-1.5M |
| Sep 2027 | $1.6M | $2.7M | $-1.1M | $-1.2M |
| Aug 2027 | $1.6M | $1.4M | $186K | $-47K |
| Jul 2027 | $2.3M | $1.6M | $667K | $-233K |
| Jun 2027 | $1.5M | $1.6M | $-29K | $-901K |
| May 2027 | $1.5M | $1.8M | $-286K | $-872K |
| Apr 2027 | $1.8M | $1.5M | $322K | $-586K |
| Mar 2027 | $1.6M | $1.2M | $424K | $5.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $137K |
| Hometown Print | $108K |