| Ingresos TV | $3.2M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $2K |
| Patrocinio | $51K |
| Merchandising | $350K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $47K |
| Amortización de Fichajes | $6K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $653K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $3.6M | $2.8M | $893K | $11.5M |
| Aug 2027 | $3.8M | $2.2M | $1.6M | $10.6M |
| Jul 2027 | $3.8M | $1.9M | $1.9M | $17.4M |
| Jun 2027 | $4.6M | $2.0M | $2.6M | $15.6M |
| May 2027 | $3.8M | $3.5M | $317K | $13.0M |
| Apr 2027 | $3.8M | $2.0M | $1.8M | $12.7M |
| Mar 2027 | $4.0M | $2.2M | $1.7M | $10.8M |
| Feb 2027 | $4.5M | $2.7M | $1.8M | $9.1M |
| Jan 2027 | $4.1M | $2.8M | $1.3M | $7.3M |
| Dec 2026 | $4.4M | $2.4M | $1.9M | $6.0M |
| Nov 2026 | $4.0M | $2.6M | $1.4M | $4.0M |
| Oct 2026 | $3.8M | $4.8M | $-1.0M | $2.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $303K |
| Hometown Print | $313K |