| Ingresos TV | $2.6M |
| Bonus TV por Posición | $95K |
| Ingresos por partido | $21K |
| Patrocinio | $41K |
| Merchandising | $166K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $53K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $31K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $506K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $3.0M | $2.0M | $945K | $20.8M |
| Ene 2028 | $3.0M | $1.8M | $1.2M | $19.9M |
| Dic 2027 | $3.0M | $1.9M | $1.1M | $18.7M |
| Nov 2027 | $3.1M | $1.8M | $1.3M | $17.5M |
| Oct 2027 | $3.0M | $2.2M | $750K | $16.3M |
| Sep 2027 | $3.0M | $1.9M | $1.0M | $15.5M |
| Ago 2027 | $3.0M | $1.5M | $1.6M | $16.5M |
| Jul 2027 | $3.0M | $1.2M | $1.8M | $15.0M |
| Jun 2027 | $3.7M | $1.5M | $2.2M | $13.2M |
| May 2027 | $3.1M | $2.3M | $737K | $11.0M |
| Abr 2027 | $3.0M | $1.7M | $1.3M | $10.2M |
| Mar 2027 | $3.1M | $1.9M | $1.2M | $8.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $256K |
| Hometown Print | $235K |