| Ingresos TV | $3.6M |
| Bonus TV por Posición | $1.8M |
| Ingresos por partido | $0 |
| Patrocinio | $53K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $5K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.8M |
| Salarios personal | $38K |
| Amortización de Fichajes | $14K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $18K |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $6.6M | $4.0M | $2.6M | $21.3M |
| Jul 2027 | $8.0M | $3.5M | $4.5M | $39.8M |
| Jun 2027 | $12.1M | $3.4M | $8.7M | $35.8M |
| May 2027 | $6.6M | $3.8M | $2.8M | $27.1M |
| Apr 2027 | $6.6M | $3.5M | $3.2M | $24.3M |
| Mar 2027 | $6.8M | $3.6M | $3.1M | $21.1M |
| Feb 2027 | $6.8M | $3.7M | $3.0M | $18.1M |
| Jan 2027 | $6.9M | $3.8M | $3.2M | $15.3M |
| Dec 2026 | $6.7M | $3.5M | $3.2M | $12.1M |
| Nov 2026 | $6.6M | $3.5M | $3.0M | $8.9M |
| Oct 2026 | $6.1M | $4.5M | $1.6M | $5.9M |
| Sep 2026 | $5.1M | $2.7M | $2.4M | $4.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $293K |
| Hometown Print | $348K |