| Ingresos TV | $2.0M |
| Bonus TV por Posición | $112K |
| Ingresos por partido | $12K |
| Patrocinio | $28K |
| Merchandising | $248K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $43K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $24K |
| Amortización de Fichajes | $16K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $483K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $2.4M | $1.8M | $620K | $9.1M |
| Oct 2027 | $2.5M | $1.8M | $612K | $8.4M |
| Sep 2027 | $2.5M | $2.5M | $-54K | $7.8M |
| Aug 2027 | $2.4M | $1.6M | $759K | $7.9M |
| Jul 2027 | $2.4M | $1.4M | $973K | $7.9M |
| Jun 2027 | $2.8M | $1.7M | $1.1M | $6.9M |
| May 2027 | $2.4M | $2.0M | $349K | $5.8M |
| Apr 2027 | $2.4M | $1.5M | $936K | $5.4M |
| Mar 2027 | $2.4M | $1.8M | $575K | $4.5M |
| Feb 2027 | $2.4M | $1.4M | $1.0M | $3.9M |
| Jan 2027 | $2.4M | $1.6M | $864K | $2.9M |
| Dec 2026 | $2.5M | $1.7M | $772K | $2.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $172K |
| Greenfield Foods | $168K |