| Ingresos TV | $3.3M |
| Bonus TV por Posición | $1.3M |
| Ingresos por partido | $41K |
| Patrocinio | $47K |
| Merchandising | $598K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $4K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.8M |
| Salarios personal | $45K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $40K |
| Mantenimiento instalaciones | $893K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2028 | $5.5M | $2.8M | $2.7M | $44.7M |
| Dec 2027 | $5.9M | $3.0M | $2.9M | $41.9M |
| Nov 2027 | $5.3M | $2.8M | $2.5M | $39.0M |
| Oct 2027 | $5.3M | $2.8M | $2.5M | $36.6M |
| Sep 2027 | $5.5M | $4.1M | $1.3M | $34.1M |
| Aug 2027 | $5.8M | $2.8M | $3.1M | $32.8M |
| Jul 2027 | $5.6M | $2.6M | $3.0M | $38.2M |
| Jun 2027 | $9.0M | $2.4M | $6.7M | $35.2M |
| May 2027 | $5.6M | $2.8M | $2.8M | $28.5M |
| Apr 2027 | $5.5M | $2.3M | $3.2M | $25.7M |
| Mar 2027 | $5.7M | $2.5M | $3.2M | $22.5M |
| Feb 2027 | $8.8M | $2.9M | $5.9M | $19.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $258K |
| Local Dairy Co. | $307K |