| Ingresos TV | $947K |
| Bonus TV por Posición | $392K |
| Ingresos por partido | $22K |
| Patrocinio | $15K |
| Merchandising | $105K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $110K |
| Inversión del propietario | $0 |
| Salarios jugadores | $822K |
| Salarios personal | $23K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $381K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $1.6M | $1.2M | $364K | $1.4M |
| Jun 2028 | $1.6M | $1.2M | $328K | $1.0M |
| May 2028 | $1.6M | $1.5M | $79K | $691K |
| Abr 2028 | $1.4M | $1.2M | $233K | $612K |
| Mar 2028 | $1.2M | $1.1M | $35K | $379K |
| Feb 2028 | $1.2M | $1.0M | $152K | $345K |
| Ene 2028 | $1.2M | $1.0M | $155K | $193K |
| Dic 2027 | $1.3M | $1.0M | $288K | $38K |
| Nov 2027 | $1.3M | $1.1M | $201K | $-250K |
| Oct 2027 | $1.3M | $3.3M | $-2.1M | $-451K |
| Sep 2027 | $1.3M | $1.8M | $-502K | $1.6M |
| Ago 2027 | $1.4M | $1.5M | $-139K | $2.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $84K |
| Greenfield Foods | $96K |