| Ingresos TV | $3.4M |
| Bonus TV por Posición | $401K |
| Ingresos por partido | $0 |
| Patrocinio | $49K |
| Merchandising | $629K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $40K |
| Amortización de Fichajes | $6K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $842K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $4.5M | $2.6M | $2.0M | $11.8M |
| Jul 2027 | $4.5M | $2.4M | $2.1M | $27.7M |
| Jun 2027 | $5.4M | $2.4M | $3.1M | $25.6M |
| May 2027 | $4.6M | $3.2M | $1.4M | $22.5M |
| Apr 2027 | $4.5M | $2.3M | $2.2M | $21.1M |
| Mar 2027 | $4.5M | $2.6M | $2.0M | $18.9M |
| Feb 2027 | $6.1M | $2.9M | $3.1M | $16.9M |
| Jan 2027 | $4.8M | $2.8M | $2.1M | $13.8M |
| Dec 2026 | $4.7M | $2.7M | $2.1M | $11.7M |
| Nov 2026 | $4.5M | $2.6M | $1.9M | $9.7M |
| Oct 2026 | $4.5M | $3.4M | $1.1M | $7.7M |
| Sep 2026 | $6.3M | $2.4M | $3.9M | $6.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $277K |
| Greenfield Foods | $314K |