| Ingresos TV | $1.5M |
| Bonus TV por Posición | $758K |
| Ingresos por partido | $37K |
| Patrocinio | $20K |
| Merchandising | $383K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $17K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $49K |
| Amortización de Fichajes | $73K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $28K |
| Mantenimiento instalaciones | $591K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $3.0M | $2.6M | $389K | $17.4M |
| Jul 2027 | $3.4M | $2.5M | $870K | $17.6M |
| Jun 2027 | $2.7M | $2.8M | $-104K | $16.7M |
| May 2027 | $2.5M | $2.6M | $-100K | $16.8M |
| Apr 2027 | $2.8M | $2.5M | $329K | $16.8M |
| Mar 2027 | $2.5M | $1.9M | $603K | $35.3M |
| Feb 2027 | $2.7M | $2.0M | $737K | $34.7M |
| Jan 2027 | $5.9M | $2.1M | $3.8M | $33.9M |
| Dec 2026 | $9.5M | $2.2M | $7.3M | $29.9M |
| Nov 2026 | $8.9M | $2.1M | $6.8M | $22.5M |
| Oct 2026 | $5.8M | $4.7M | $1.1M | $15.7M |
| Sep 2026 | $18.3M | $1.9M | $16.4M | $14.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $125K |
| Hometown Print | $118K |