| Ingresos TV | $2.7M |
| Bonus TV por Posición | $283K |
| Ingresos por partido | $15K |
| Patrocinio | $43K |
| Merchandising | $363K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $48K |
| Amortización de Fichajes | $1K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $637K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2027 | $3.4M | $2.1M | $1.2M | $14.8M |
| Sep 2027 | $3.6M | $2.8M | $774K | $13.6M |
| Aug 2027 | $3.5M | $1.8M | $1.7M | $22.6M |
| Jul 2027 | $3.6M | $1.9M | $1.7M | $20.9M |
| Jun 2027 | $5.4M | $1.7M | $3.6M | $19.3M |
| May 2027 | $3.6M | $1.8M | $1.8M | $15.7M |
| Apr 2027 | $3.6M | $1.9M | $1.7M | $13.9M |
| Mar 2027 | $3.5M | $1.9M | $1.7M | $12.2M |
| Feb 2027 | $3.6M | $1.8M | $1.8M | $10.5M |
| Jan 2027 | $3.4M | $1.9M | $1.5M | $8.8M |
| Dec 2026 | $3.5M | $1.7M | $1.7M | $7.3M |
| Nov 2026 | $3.6M | $1.8M | $1.8M | $5.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $241K |
| Hometown Print | $269K |