| Ingresos TV | $2.3M |
| Bonus TV por Posición | $873K |
| Ingresos por partido | $0 |
| Patrocinio | $33K |
| Merchandising | $1.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $9K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $50K |
| Amortización de Fichajes | $13K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $4K |
| Mantenimiento instalaciones | $851K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $4.3M | $2.5M | $1.8M | $25.3M |
| Jul 2027 | $4.3M | $2.4M | $1.9M | $24.2M |
| Jun 2027 | $6.2M | $2.4M | $3.8M | $22.3M |
| May 2027 | $4.4M | $2.9M | $1.5M | $18.5M |
| Apr 2027 | $4.4M | $2.5M | $1.9M | $17.0M |
| Mar 2027 | $4.4M | $2.5M | $1.9M | $15.1M |
| Feb 2027 | $4.5M | $2.3M | $2.1M | $13.1M |
| Jan 2027 | $4.3M | $2.4M | $1.9M | $11.6M |
| Dec 2026 | $4.6M | $2.5M | $2.1M | $9.8M |
| Nov 2026 | $4.5M | $2.6M | $2.0M | $7.7M |
| Oct 2026 | $4.3M | $4.2M | $103K | $5.7M |
| Sep 2026 | $4.6M | $2.2M | $2.4M | $5.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $179K |
| Greenfield Foods | $219K |