| Ingresos TV | $1.1M |
| Bonus TV por Posición | $499K |
| Ingresos por partido | $36K |
| Patrocinio | $16K |
| Merchandising | $447K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $47K |
| Amortización de Fichajes | $60K |
| Intereses de Deuda | $15K |
| Tarifas de Cesión (Gasto) | $56K |
| Mantenimiento instalaciones | $634K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $2.1M | $3.1M | $-927K | $-3.8M |
| May 2028 | $1.7M | $2.8M | $-1.1M | $-2.9M |
| Abr 2028 | $2.2M | $2.4M | $-200K | $-1.9M |
| Mar 2028 | $2.1M | $2.9M | $-743K | $-1.7M |
| Feb 2028 | $2.6M | $1.7M | $878K | $-1.1M |
| Ene 2028 | $2.2M | $1.8M | $375K | $964K |
| Dic 2027 | $2.7M | $1.6M | $1.1M | $589K |
| Nov 2027 | $2.2M | $1.7M | $506K | $-483K |
| Oct 2027 | $2.2M | $7.5M | $-5.3M | $-989K |
| Sep 2027 | $2.3M | $2.7M | $-436K | $4.3M |
| Ago 2027 | $2.3M | $2.5M | $-253K | $4.8M |
| Jul 2027 | $2.2M | $2.6M | $-422K | $5.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $96K |
| Greenfield Foods | $101K |