| Ingresos TV | $475K |
| Bonus TV por Posición | $45K |
| Ingresos por partido | $0 |
| Patrocinio | $59K |
| Merchandising | $834K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $24K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.8M |
| Salarios personal | $25K |
| Amortización de Fichajes | $3K |
| Intereses de Deuda | $54K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $379K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $9.6M | $2.3M | $7.3M | $-3.9M |
| Ago 2028 | $2.9M | $1.9M | $1.0M | $-11.2M |
| Jul 2028 | $2.4M | $2.5M | $-56K | $-12.3M |
| Jun 2028 | $1.7M | $2.5M | $-822K | $-12.2M |
| May 2028 | $1.5M | $2.7M | $-1.2M | $-11.4M |
| Abr 2028 | $1.5M | $2.6M | $-1.0M | $-10.2M |
| Mar 2028 | $1.6M | $3.6M | $-2.0M | $-9.2M |
| Feb 2028 | $1.6M | $2.9M | $-1.4M | $-7.2M |
| Ene 2028 | $1.6M | $2.2M | $-575K | $-5.9M |
| Dic 2027 | $1.5M | $2.6M | $-1.1M | $-5.3M |
| Nov 2027 | $1.6M | $2.4M | $-823K | $-4.2M |
| Oct 2027 | $1.7M | $5.2M | $-3.5M | $-3.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $333K |
| Greenfield Foods | $374K |