| Ingresos TV | $2.5M |
| Bonus TV por Posición | $1.2M |
| Ingresos por partido | $162K |
| Patrocinio | $37K |
| Merchandising | $345K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $36K |
| Inversión del propietario | $0 |
| Salarios jugadores | $990K |
| Salarios personal | $28K |
| Amortización de Fichajes | $8K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $695K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dic 2027 | $4.3M | $1.7M | $2.6M | $39.3M |
| Nov 2027 | $4.8M | $1.8M | $2.9M | $36.7M |
| Oct 2027 | $3.8M | $1.6M | $2.2M | $33.8M |
| Sep 2027 | $4.3M | $1.5M | $2.8M | $35.3M |
| Ago 2027 | $4.2M | $1.3M | $2.9M | $32.8M |
| Jul 2027 | $5.0M | $1.3M | $3.7M | $30.0M |
| Jun 2027 | $4.1M | $1.3M | $2.8M | $26.3M |
| May 2027 | $4.2M | $1.3M | $2.8M | $23.5M |
| Abr 2027 | $4.0M | $1.5M | $2.6M | $20.7M |
| Mar 2027 | $4.4M | $1.5M | $2.9M | $18.1M |
| Feb 2027 | $3.9M | $1.6M | $2.3M | $15.2M |
| Ene 2027 | $3.9M | $1.4M | $2.5M | $12.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $215K |
| Hometown Print | $234K |