| Ingresos TV | $187K |
| Bonus TV por Posición | $49K |
| Ingresos por partido | $10K |
| Patrocinio | $75K |
| Merchandising | $1.8M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $8K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $37K |
| Amortización de Fichajes | $63K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $522K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2027 | $2.2M | $2.6M | $-424K | $3.8M |
| Sep 2027 | $2.2M | $2.3M | $-68K | $4.2M |
| Ago 2027 | $2.2M | $1.7M | $451K | $4.2M |
| Jul 2027 | $2.2M | $1.6M | $575K | $3.7M |
| Jun 2027 | $2.8M | $1.7M | $1.1M | $4.0M |
| May 2027 | $2.2M | $1.6M | $549K | $2.8M |
| Abr 2027 | $2.2M | $1.7M | $528K | $2.2M |
| Mar 2027 | $2.2M | $2.1M | $90K | $1.7M |
| Feb 2027 | $2.3M | $2.0M | $243K | $1.5M |
| Ene 2027 | $2.3M | $2.0M | $316K | $3.5M |
| Dic 2026 | $2.3M | $1.8M | $489K | $3.2M |
| Nov 2026 | $2.4M | $1.8M | $559K | $2.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $434K |
| Hometown Print | $469K |