| Ingresos TV | $2.8M |
| Bonus TV por Posición | $887K |
| Ingresos por partido | $125K |
| Patrocinio | $43K |
| Merchandising | $538K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $968K |
| Salarios personal | $42K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $773K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $4.4M | $1.8M | $2.6M | $34.0M |
| Jul 2027 | $4.5M | $1.6M | $3.0M | $31.4M |
| Jun 2027 | $4.5M | $1.6M | $3.0M | $28.5M |
| May 2027 | $5.0M | $1.6M | $3.4M | $25.5M |
| Apr 2027 | $3.9M | $1.5M | $2.3M | $22.1M |
| Mar 2027 | $3.9M | $1.5M | $2.4M | $19.8M |
| Feb 2027 | $4.2M | $1.6M | $2.7M | $17.4M |
| Jan 2027 | $4.3M | $1.5M | $2.9M | $14.7M |
| Dec 2026 | $4.0M | $1.4M | $2.6M | $11.8M |
| Nov 2026 | $4.0M | $1.4M | $2.6M | $9.2M |
| Oct 2026 | $4.6M | $3.1M | $1.5M | $6.6M |
| Sep 2026 | $4.6M | $1.0M | $3.6M | $5.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $265K |
| Local Dairy Co. | $247K |