| Ingresos TV | $3.0M |
| Bonus TV por Posición | $595K |
| Ingresos por partido | $0 |
| Patrocinio | $49K |
| Merchandising | $786K |
| Premio de Copa | $220K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $17K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.6M |
| Salarios personal | $41K |
| Amortización de Fichajes | $37K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $174K |
| Mantenimiento instalaciones | $905K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $4.7M | $3.8M | $869K | $22.3M |
| Aug 2027 | $4.5M | $2.8M | $1.7M | $22.3M |
| Jul 2027 | $4.6M | $2.7M | $1.9M | $20.6M |
| Jun 2027 | $6.6M | $2.5M | $4.1M | $19.4M |
| May 2027 | $4.6M | $3.8M | $810K | $15.8M |
| Apr 2027 | $4.6M | $2.5M | $2.1M | $15.0M |
| Mar 2027 | $4.6M | $2.4M | $2.2M | $12.8M |
| Feb 2027 | $4.7M | $2.9M | $1.8M | $10.6M |
| Jan 2027 | $4.7M | $2.3M | $2.4M | $8.8M |
| Dec 2026 | $4.6M | $3.4M | $1.3M | $6.4M |
| Nov 2026 | $4.5M | $3.6M | $937K | $5.1M |
| Oct 2026 | $4.7M | $4.1M | $529K | $4.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $290K |
| Greenfield Foods | $293K |