| Ingresos TV | $230K |
| Bonus TV por Posición | $8K |
| Ingresos por partido | $0 |
| Patrocinio | $93K |
| Merchandising | $960K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $39K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $324K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $1.3M | $1.8M | $-493K | $707K |
| Aug 2027 | $1.4M | $1.3M | $103K | $1.2M |
| Jul 2027 | $1.3M | $1.3M | $49K | $1.1M |
| Jun 2027 | $1.4M | $1.4M | $28K | $1.0M |
| May 2027 | $1.4M | $1.9M | $-470K | $1.0M |
| Apr 2027 | $1.4M | $1.4M | $-32K | $1.5M |
| Mar 2027 | $1.4M | $1.4M | $68K | $1.5M |
| Feb 2027 | $1.5M | $1.4M | $78K | $1.5M |
| Jan 2027 | $1.5M | $1.4M | $130K | $1.4M |
| Dec 2026 | $1.6M | $1.5M | $97K | $1.2M |
| Nov 2026 | $1.6M | $1.4M | $160K | $1.2M |
| Oct 2026 | $1.7M | $3.3M | $-1.5M | $991K |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $574K |
| Hometown Print | $539K |