| Ingresos TV | $4.4M |
| Bonus TV por Posición | $175K |
| Ingresos por partido | $65K |
| Patrocinio | $67K |
| Merchandising | $808K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $54K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $959K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $5.5M | $2.9M | $2.7M | $32.6M |
| Jul 2027 | $7.4M | $2.8M | $4.6M | $29.9M |
| Jun 2027 | $5.7M | $3.2M | $2.5M | $25.4M |
| May 2027 | $6.3M | $3.6M | $2.6M | $22.9M |
| Apr 2027 | $6.0M | $3.0M | $3.0M | $20.3M |
| Mar 2027 | $5.8M | $2.7M | $3.1M | $17.2M |
| Feb 2027 | $5.9M | $2.4M | $3.5M | $24.0M |
| Jan 2027 | $8.2M | $2.4M | $5.8M | $20.5M |
| Dec 2026 | $5.9M | $2.3M | $3.6M | $14.8M |
| Nov 2026 | $6.0M | $2.3M | $3.7M | $11.2M |
| Oct 2026 | $6.2M | $4.4M | $1.8M | $7.5M |
| Sep 2026 | $6.2M | $2.5M | $3.8M | $5.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $375K |
| Hometown Print | $433K |