| Ingresos TV | $2.5M |
| Bonus TV por Posición | $1.5M |
| Ingresos por partido | $0 |
| Patrocinio | $35K |
| Merchandising | $507K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $18K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $27K |
| Amortización de Fichajes | $14K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $802K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2027 | $4.5M | $2.3M | $2.3M | $32.0M |
| Sep 2027 | $4.0M | $1.6M | $2.4M | $29.7M |
| Aug 2027 | $4.2M | $1.6M | $2.5M | $27.3M |
| Jul 2027 | $4.6M | $1.6M | $3.1M | $24.8M |
| Jun 2027 | $4.0M | $1.7M | $2.4M | $22.0M |
| May 2027 | $4.2M | $2.7M | $1.5M | $19.7M |
| Apr 2027 | $5.5M | $2.2M | $3.3M | $18.2M |
| Mar 2027 | $4.4M | $2.6M | $1.8M | $14.9M |
| Feb 2027 | $4.2M | $2.7M | $1.5M | $13.1M |
| Jan 2027 | $4.4M | $2.5M | $1.9M | $11.6M |
| Dec 2026 | $4.5M | $2.5M | $2.0M | $9.7M |
| Nov 2026 | $3.9M | $2.8M | $1.1M | $7.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $196K |
| Local Dairy Co. | $229K |