| Ingresos TV | $1.3M |
| Bonus TV por Posición | $487K |
| Ingresos por partido | $48K |
| Patrocinio | $20K |
| Merchandising | $312K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $862K |
| Salarios personal | $42K |
| Amortización de Fichajes | $22K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $536K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $2.1M | $1.5M | $659K | $11.4M |
| Oct 2027 | $2.2M | $1.8M | $460K | $10.7M |
| Sep 2027 | $2.2M | $1.9M | $370K | $10.2M |
| Aug 2027 | $2.6M | $1.8M | $864K | $10.3M |
| Jul 2027 | $2.7M | $1.6M | $1.0M | $9.4M |
| Jun 2027 | $2.3M | $1.6M | $641K | $9.1M |
| May 2027 | $2.3M | $1.9M | $326K | $8.4M |
| Apr 2027 | $2.4M | $1.6M | $843K | $8.1M |
| Mar 2027 | $2.0M | $1.6M | $436K | $7.3M |
| Feb 2027 | $1.7M | $1.3M | $459K | $6.8M |
| Jan 2027 | $1.8M | $1.3M | $496K | $6.4M |
| Dec 2026 | $1.9M | $1.3M | $617K | $5.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $125K |
| Hometown Print | $113K |