| Ingresos TV | $2.1M |
| Bonus TV por Posición | $739K |
| Ingresos por partido | $0 |
| Patrocinio | $27K |
| Merchandising | $976K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.3M |
| Salarios personal | $56K |
| Amortización de Fichajes | $69K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $794K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $3.8M | $3.2M | $596K | $-84K |
| Aug 2027 | $3.9M | $2.1M | $1.8M | $19.0M |
| Jul 2027 | $5.3M | $2.1M | $3.2M | $18.6M |
| Jun 2027 | $5.3M | $2.2M | $3.1M | $15.5M |
| May 2027 | $3.8M | $3.2M | $566K | $12.3M |
| Apr 2027 | $3.8M | $2.2M | $1.7M | $11.7M |
| Mar 2027 | $3.8M | $2.3M | $1.5M | $10.0M |
| Feb 2027 | $3.9M | $2.9M | $953K | $8.5M |
| Jan 2027 | $3.8M | $2.4M | $1.5M | $7.9M |
| Dec 2026 | $4.0M | $2.4M | $1.6M | $6.4M |
| Nov 2026 | $3.5M | $2.4M | $1.1M | $4.7M |
| Oct 2026 | $4.2M | $4.9M | $-681K | $3.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $157K |
| Local Dairy Co. | $164K |