| Ingresos TV | $2.0M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $33K |
| Merchandising | $270K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $35K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $494K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $2.3M | $1.6M | $714K | $9.4M |
| Jun 2028 | $2.6M | $1.4M | $1.2M | $8.7M |
| May 2028 | $2.3M | $1.5M | $768K | $7.5M |
| Abr 2028 | $2.4M | $1.4M | $1.0M | $6.8M |
| Mar 2028 | $2.5M | $1.7M | $829K | $5.7M |
| Feb 2028 | $2.7M | $1.7M | $1.1M | $4.9M |
| Ene 2028 | $2.6M | $1.6M | $963K | $3.9M |
| Dic 2027 | $2.5M | $1.4M | $1.0M | $2.9M |
| Nov 2027 | $2.7M | $1.5M | $1.1M | $1.8M |
| Oct 2027 | $2.7M | $2.4M | $336K | $725K |
| Sep 2027 | $2.8M | $1.7M | $1.1M | $389K |
| Ago 2027 | $2.8M | $1.7M | $1.1M | $-736K |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $184K |
| Greenfield Foods | $211K |