| Ingresos TV | $2.6M |
| Bonus TV por Posición | $499K |
| Ingresos por partido | $24K |
| Patrocinio | $41K |
| Merchandising | $244K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $664K |
| Salarios personal | $30K |
| Amortización de Fichajes | $8K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $12K |
| Mantenimiento instalaciones | $551K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2028 | $3.6M | $1.3M | $2.3M | $34.8M |
| Dec 2027 | $3.8M | $1.5M | $2.3M | $32.5M |
| Nov 2027 | $3.3M | $1.3M | $2.0M | $30.2M |
| Oct 2027 | $4.1M | $1.4M | $2.7M | $28.2M |
| Sep 2027 | $3.3M | $1.4M | $1.9M | $29.2M |
| Aug 2027 | $3.2M | $903K | $2.3M | $27.6M |
| Jul 2027 | $3.3M | $909K | $2.4M | $25.4M |
| Jun 2027 | $3.1M | $905K | $2.2M | $23.0M |
| May 2027 | $3.1M | $1.3M | $1.8M | $20.8M |
| Apr 2027 | $3.1M | $882K | $2.2M | $19.0M |
| Mar 2027 | $3.1M | $1.0M | $2.1M | $16.8M |
| Feb 2027 | $3.0M | $1.1M | $2.0M | $14.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $242K |
| Hometown Print | $251K |