| Ingresos TV | $2.6M |
| Bonus TV por Posición | $205K |
| Ingresos por partido | $0 |
| Patrocinio | $41K |
| Merchandising | $619K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $47K |
| Amortización de Fichajes | $31K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $750K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $3.5M | $2.5M | $981K | $25.9M |
| Jan 2028 | $3.6M | $2.4M | $1.2M | $24.9M |
| Dec 2027 | $4.1M | $2.6M | $1.5M | $23.7M |
| Nov 2027 | $3.4M | $2.6M | $845K | $22.2M |
| Oct 2027 | $3.5M | $2.7M | $819K | $21.3M |
| Sep 2027 | $3.4M | $2.6M | $830K | $20.5M |
| Aug 2027 | $3.6M | $2.3M | $1.3M | $20.5M |
| Jul 2027 | $3.4M | $2.2M | $1.3M | $19.7M |
| Jun 2027 | $3.4M | $2.2M | $1.1M | $18.5M |
| May 2027 | $3.6M | $2.1M | $1.5M | $17.3M |
| Apr 2027 | $3.6M | $2.1M | $1.5M | $15.9M |
| Mar 2027 | $3.8M | $2.0M | $1.7M | $14.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $253K |
| Greenfield Foods | $233K |