| Ingresos TV | $2.5M |
| Bonus TV por Posición | $1.2M |
| Ingresos por partido | $0 |
| Patrocinio | $36K |
| Merchandising | $647K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $6K |
| Inversión del propietario | $0 |
| Salarios jugadores | $843K |
| Salarios personal | $25K |
| Amortización de Fichajes | $23K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $785K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $4.3M | $1.7M | $2.7M | $48.2M |
| Jul 2027 | $4.3M | $1.6M | $2.7M | $45.5M |
| Jun 2027 | $6.1M | $1.5M | $4.6M | $43.4M |
| May 2027 | $4.2M | $1.9M | $2.3M | $38.8M |
| Apr 2027 | $4.2M | $1.5M | $2.7M | $36.5M |
| Mar 2027 | $18.4M | $1.8M | $16.6M | $33.8M |
| Feb 2027 | $4.9M | $1.6M | $3.3M | $17.2M |
| Jan 2027 | $4.3M | $1.6M | $2.7M | $14.3M |
| Dec 2026 | $4.3M | $1.6M | $2.7M | $11.6M |
| Nov 2026 | $3.8M | $1.5M | $2.3M | $8.9M |
| Oct 2026 | $3.7M | $1.5M | $2.2M | $6.6M |
| Sep 2026 | $3.9M | $854K | $3.1M | $4.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $205K |
| Greenfield Foods | $224K |