| Ingresos TV | $2.3M |
| Bonus TV por Posición | $950K |
| Ingresos por partido | $0 |
| Patrocinio | $34K |
| Merchandising | $681K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $44K |
| Amortización de Fichajes | $94K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $771K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $4.0M | $2.3M | $1.7M | $12.4M |
| Oct 2027 | $3.9M | $3.0M | $899K | $10.7M |
| Sep 2027 | $4.1M | $2.6M | $1.4M | $9.7M |
| Ago 2027 | $4.6M | $3.4M | $1.2M | $8.1M |
| Jul 2027 | $3.9M | $2.5M | $1.4M | $11.8M |
| Jun 2027 | $3.9M | $2.9M | $910K | $10.4M |
| May 2027 | $4.3M | $2.4M | $1.9M | $9.4M |
| Abr 2027 | $4.1M | $2.3M | $1.8M | $7.6M |
| Mar 2027 | $4.1M | $2.5M | $1.6M | $5.8M |
| Feb 2027 | $4.1M | $2.1M | $1.9M | $4.2M |
| Ene 2027 | $8.3M | $1.9M | $6.4M | $21.2M |
| Dic 2026 | $4.1M | $1.9M | $2.1M | $14.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $209K |
| Hometown Print | $198K |