| Ingresos TV | $352K |
| Bonus TV por Posición | $142K |
| Ingresos por partido | $14K |
| Patrocinio | $45K |
| Merchandising | $539K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $2.1M |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $15K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.8M |
| Salarios personal | $39K |
| Amortización de Fichajes | $23K |
| Intereses de Deuda | $2K |
| Tarifas de Cesión (Gasto) | $57K |
| Mantenimiento instalaciones | $646K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $3.2M | $2.5M | $656K | $-984K |
| Ene 2028 | $3.2M | $2.9M | $232K | $-1.7M |
| Dic 2027 | $3.3M | $2.7M | $610K | $-1.9M |
| Nov 2027 | $3.2M | $3.2M | $-4K | $-2.6M |
| Oct 2027 | $3.3M | $9.4M | $-6.1M | $-2.6M |
| Sep 2027 | $5.7M | $3.5M | $2.2M | $3.5M |
| Ago 2027 | $5.8M | $3.1M | $2.7M | $12.3M |
| Jul 2027 | $3.6M | $2.7M | $926K | $9.5M |
| Jun 2027 | $4.9M | $2.6M | $2.3M | $8.7M |
| May 2027 | $3.7M | $2.8M | $871K | $6.4M |
| Abr 2027 | $3.8M | $3.0M | $801K | $5.5M |
| Mar 2027 | $3.9M | $3.7M | $146K | $4.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $262K |
| Greenfield Foods | $272K |