| Ingresos TV | $1.3M |
| Bonus TV por Posición | $703K |
| Ingresos por partido | $52K |
| Patrocinio | $21K |
| Merchandising | $370K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $39K |
| Amortización de Fichajes | $14K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $575K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $2.4M | $1.7M | $704K | $7.9M |
| Oct 2027 | $2.4M | $3.0M | $-652K | $7.2M |
| Sep 2027 | $2.3M | $2.6M | $-351K | $7.9M |
| Aug 2027 | $2.3M | $2.1M | $148K | $8.2M |
| Jul 2027 | $2.2M | $2.1M | $80K | $8.0M |
| Jun 2027 | $2.3M | $2.1M | $165K | $7.9M |
| May 2027 | $2.4M | $2.2M | $227K | $7.8M |
| Apr 2027 | $2.1M | $2.0M | $95K | $7.5M |
| Mar 2027 | $2.3M | $2.0M | $312K | $7.4M |
| Feb 2027 | $2.3M | $1.7M | $616K | $7.6M |
| Jan 2027 | $2.3M | $1.7M | $641K | $7.2M |
| Dec 2026 | $2.9M | $1.6M | $1.3M | $6.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $114K |
| Local Dairy Co. | $135K |