| Ingresos TV | $2.2M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $32K |
| Merchandising | $254K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $34K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $458K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $2.4M | $1.8M | $682K | $12.4M |
| Oct 2027 | $2.5M | $2.0M | $510K | $11.7M |
| Sep 2027 | $2.5M | $2.1M | $398K | $11.2M |
| Aug 2027 | $2.5M | $1.9M | $649K | $10.8M |
| Jul 2027 | $2.5M | $1.9M | $676K | $10.2M |
| Jun 2027 | $2.6M | $1.9M | $703K | $9.5M |
| May 2027 | $2.7M | $1.9M | $801K | $8.8M |
| Apr 2027 | $2.8M | $1.9M | $911K | $8.0M |
| Mar 2027 | $2.7M | $1.9M | $829K | $7.1M |
| Feb 2027 | $2.9M | $1.7M | $1.1M | $6.3M |
| Jan 2027 | $3.3M | $1.7M | $1.6M | $9.2M |
| Dec 2026 | $2.8M | $1.4M | $1.4M | $7.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $183K |
| Hometown Print | $198K |