| Ingresos TV | $3.5M |
| Bonus TV por Posición | $420K |
| Ingresos por partido | $0 |
| Patrocinio | $50K |
| Merchandising | $917K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $45K |
| Amortización de Fichajes | $60K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $46K |
| Mantenimiento instalaciones | $900K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Apr 2027 | $4.9M | $2.1M | $2.8M | $26.6M |
| Mar 2027 | $4.9M | $2.1M | $2.8M | $23.7M |
| Feb 2027 | $4.9M | $2.4M | $2.5M | $20.8M |
| Jan 2027 | $5.0M | $2.3M | $2.7M | $18.3M |
| Dec 2026 | $6.3M | $1.5M | $4.7M | $15.5M |
| Nov 2026 | $6.3M | $2.1M | $4.2M | $13.7M |
| Oct 2026 | $5.9M | $1.9M | $4.0M | $9.5M |
| Sep 2026 | $4.9M | $1.4M | $3.5M | $5.4M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $316K |
| Local Dairy Co. | $287K |