| Ingresos TV | $2.0M |
| Bonus TV por Posición | $457K |
| Ingresos por partido | $9K |
| Patrocinio | $31K |
| Merchandising | $215K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $3K |
| Inversión del propietario | $0 |
| Salarios jugadores | $804K |
| Salarios personal | $36K |
| Amortización de Fichajes | $854 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $9K |
| Mantenimiento instalaciones | $561K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $3.2M | $1.4M | $1.8M | $17.7M |
| Jul 2027 | $2.7M | $1.4M | $1.3M | $15.9M |
| Jun 2027 | $2.6M | $1.3M | $1.3M | $14.6M |
| May 2027 | $2.5M | $1.1M | $1.5M | $13.3M |
| Apr 2027 | $2.5M | $1.1M | $1.4M | $11.8M |
| Mar 2027 | $2.6M | $1.1M | $1.4M | $10.4M |
| Feb 2027 | $2.6M | $1.1M | $1.5M | $9.0M |
| Jan 2027 | $2.6M | $1.2M | $1.4M | $7.5M |
| Dec 2026 | $2.5M | $1.1M | $1.5M | $6.1M |
| Nov 2026 | $2.5M | $1.1M | $1.5M | $4.6M |
| Oct 2026 | $2.8M | $2.2M | $548K | $3.2M |
| Sep 2026 | $3.2M | $1.2M | $1.9M | $2.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $178K |
| Hometown Print | $191K |