| Ingresos TV | $2.7M |
| Bonus TV por Posición | $952K |
| Ingresos por partido | $100K |
| Patrocinio | $34K |
| Merchandising | $824K |
| Premio de Copa | $390K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $34K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.8M |
| Salarios personal | $46K |
| Amortización de Fichajes | $1K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $66K |
| Mantenimiento instalaciones | $840K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2027 | $5.0M | $2.7M | $2.3M | $27.6M |
| Nov 2027 | $4.9M | $2.6M | $2.3M | $25.4M |
| Oct 2027 | $4.8M | $3.1M | $1.7M | $23.0M |
| Sep 2027 | $4.8M | $5.1M | $-301K | $21.4M |
| Aug 2027 | $4.2M | $2.0M | $2.1M | $21.7M |
| Jul 2027 | $4.3M | $2.2M | $2.1M | $19.6M |
| Jun 2027 | $5.4M | $2.0M | $3.3M | $17.5M |
| May 2027 | $4.1M | $2.0M | $2.1M | $14.2M |
| Apr 2027 | $4.1M | $2.1M | $2.1M | $12.0M |
| Mar 2027 | $4.6M | $2.6M | $2.0M | $9.9M |
| Feb 2027 | $4.5M | $2.8M | $1.7M | $7.9M |
| Jan 2027 | $5.0M | $2.7M | $2.3M | $6.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $204K |
| Hometown Print | $210K |