| Ingresos TV | $790K |
| Bonus TV por Posición | $224K |
| Ingresos por partido | $140K |
| Patrocinio | $92K |
| Merchandising | $2.4M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $77K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.6M |
| Salarios personal | $25K |
| Amortización de Fichajes | $16K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $714K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2027 | $3.7M | $3.3M | $372K | $21.0M |
| Sep 2027 | $3.4M | $2.4M | $963K | $20.6M |
| Aug 2027 | $3.5M | $2.1M | $1.5M | $20.5M |
| Jul 2027 | $3.9M | $2.6M | $1.4M | $19.0M |
| Jun 2027 | $4.2M | $2.7M | $1.5M | $17.6M |
| May 2027 | $4.3M | $3.3M | $943K | $16.3M |
| Apr 2027 | $4.1M | $3.5M | $661K | $15.4M |
| Mar 2027 | $4.4M | $2.7M | $1.7M | $14.7M |
| Feb 2027 | $4.1M | $3.5M | $548K | $13.0M |
| Jan 2027 | $4.2M | $2.4M | $1.8M | $12.5M |
| Dec 2026 | $4.4M | $2.4M | $2.0M | $10.6M |
| Nov 2026 | $4.4M | $2.4M | $1.9M | $8.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $537K |
| Hometown Print | $562K |