| Ingresos TV | $3.4M |
| Bonus TV por Posición | $134K |
| Ingresos por partido | $16K |
| Patrocinio | $50K |
| Merchandising | $749K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $7K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.5M |
| Salarios personal | $48K |
| Amortización de Fichajes | $36K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $2K |
| Mantenimiento instalaciones | $864K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $4.3M | $3.5M | $872K | $1.7M |
| Oct 2027 | $4.4M | $3.6M | $861K | $762K |
| Sep 2027 | $7.4M | $4.8M | $2.6M | $-135K |
| Aug 2027 | $4.8M | $3.1M | $1.7M | $-2.8M |
| Jul 2027 | $4.7M | $3.0M | $1.7M | $21.1M |
| Jun 2027 | $5.3M | $2.8M | $2.6M | $19.9M |
| May 2027 | $4.6M | $4.0M | $565K | $17.3M |
| Apr 2027 | $4.6M | $2.7M | $1.9M | $16.8M |
| Mar 2027 | $4.6M | $3.1M | $1.4M | $14.9M |
| Feb 2027 | $5.2M | $3.5M | $1.7M | $13.4M |
| Jan 2027 | $4.8M | $3.8M | $1.0M | $11.7M |
| Dec 2026 | $4.9M | $3.5M | $1.4M | $10.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $272K |
| Hometown Print | $329K |