| Ingresos TV | $2.3M |
| Bonus TV por Posición | $1.2M |
| Ingresos por partido | $50K |
| Patrocinio | $32K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $36K |
| Amortización de Fichajes | $59K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $897K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $4.7M | $2.7M | $2.0M | $22.9M |
| Oct 2027 | $4.7M | $3.1M | $1.6M | $20.8M |
| Sep 2027 | $8.5M | $3.1M | $5.4M | $19.2M |
| Aug 2027 | $4.8M | $3.5M | $1.3M | $13.7M |
| Jul 2027 | $5.4M | $3.0M | $2.4M | $13.0M |
| Jun 2027 | $4.7M | $2.9M | $1.7M | $13.0M |
| May 2027 | $4.6M | $3.6M | $1.0M | $11.2M |
| Apr 2027 | $4.8M | $2.8M | $1.9M | $10.2M |
| Mar 2027 | $4.9M | $2.8M | $2.1M | $8.3M |
| Feb 2027 | $4.8M | $2.9M | $1.9M | $6.2M |
| Jan 2027 | $7.6M | $2.3M | $5.3M | $24.6M |
| Dec 2026 | $7.2M | $2.3M | $4.9M | $19.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $187K |
| Local Dairy Co. | $194K |