| Ingresos TV | $2.9M |
| Bonus TV por Posición | $473K |
| Ingresos por partido | $84K |
| Patrocinio | $44K |
| Merchandising | $298K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $677K |
| Salarios personal | $28K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $679K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $3.8M | $1.4M | $2.4M | $17.0M |
| Oct 2027 | $3.7M | $2.1M | $1.7M | $14.6M |
| Sep 2027 | $3.8M | $2.0M | $1.7M | $12.9M |
| Aug 2027 | $4.0M | $1.6M | $2.5M | $11.2M |
| Jul 2027 | $4.3M | $1.5M | $2.8M | $8.7M |
| Jun 2027 | $4.1M | $1.5M | $2.6M | $6.0M |
| May 2027 | $4.2M | $1.6M | $2.5M | $3.3M |
| Apr 2027 | $4.2M | $1.4M | $2.7M | $797K |
| Mar 2027 | $4.7M | $1.5M | $3.2M | $-1.9M |
| Feb 2027 | $4.7M | $1.6M | $3.1M | $-5.1M |
| Jan 2027 | $3.9M | $1.2M | $2.7M | $12.0M |
| Dec 2026 | $3.6M | $1.2M | $2.4M | $9.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $249K |
| Hometown Print | $278K |