| Ingresos TV | $3.1M |
| Bonus TV por Posición | $286K |
| Ingresos por partido | $16K |
| Patrocinio | $42K |
| Merchandising | $570K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.4M |
| Salarios personal | $47K |
| Amortización de Fichajes | $3K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $745K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $4.0M | $3.2M | $821K | $6.0M |
| Oct 2027 | $3.9M | $3.8M | $108K | $5.1M |
| Sep 2027 | $3.9M | $3.4M | $438K | $5.0M |
| Aug 2027 | $4.0M | $2.6M | $1.4M | $15.7M |
| Jul 2027 | $4.4M | $2.8M | $1.7M | $14.3M |
| Jun 2027 | $5.2M | $2.6M | $2.6M | $12.6M |
| May 2027 | $3.9M | $3.8M | $141K | $10.1M |
| Apr 2027 | $3.9M | $2.6M | $1.3M | $9.9M |
| Mar 2027 | $4.0M | $3.0M | $1.0M | $8.6M |
| Feb 2027 | $4.6M | $3.3M | $1.3M | $7.6M |
| Jan 2027 | $4.1M | $3.1M | $998K | $6.3M |
| Dec 2026 | $4.2M | $3.1M | $1.1M | $5.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $255K |
| Greenfield Foods | $248K |