| Ingresos TV | $2.0M |
| Bonus TV por Posición | $735K |
| Ingresos por partido | $9K |
| Patrocinio | $33K |
| Merchandising | $558K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $44K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $5K |
| Mantenimiento instalaciones | $681K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $3.4M | $2.4M | $935K | $13.6M |
| Jul 2027 | $3.3M | $2.4M | $883K | $12.6M |
| Jun 2027 | $3.3M | $2.6M | $671K | $11.8M |
| May 2027 | $3.5M | $2.9M | $659K | $11.1M |
| Apr 2027 | $3.3M | $2.4M | $919K | $10.4M |
| Mar 2027 | $3.4M | $2.6M | $822K | $9.5M |
| Feb 2027 | $3.6M | $2.4M | $1.2M | $8.7M |
| Jan 2027 | $4.2M | $2.0M | $2.2M | $7.5M |
| Dec 2026 | $3.5M | $2.0M | $1.5M | $5.3M |
| Nov 2026 | $3.5M | $2.0M | $1.5M | $3.9M |
| Oct 2026 | $3.6M | $4.2M | $-656K | $2.3M |
| Sep 2026 | $3.5M | $1.8M | $1.7M | $3.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $210K |
| Local Dairy Co. | $184K |