| Ingresos TV | $2.1M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $6K |
| Patrocinio | $32K |
| Merchandising | $1.2M |
| Premio de Copa | $76K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $170K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.6M |
| Salarios personal | $64K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $56K |
| Mantenimiento instalaciones | $730K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2027 | $3.6M | $5.5M | $-1.9M | $53.8M |
| Sep 2027 | $4.0M | $7.0M | $-3.0M | $55.7M |
| Ago 2027 | $5.0M | $3.4M | $1.6M | $58.7M |
| Jul 2027 | $4.0M | $3.0M | $975K | $57.1M |
| Jun 2027 | $4.8M | $3.0M | $1.8M | $56.1M |
| May 2027 | $3.8M | $6.7M | $-2.9M | $54.3M |
| Abr 2027 | $3.9M | $3.5M | $392K | $57.2M |
| Mar 2027 | $4.1M | $4.2M | $-143K | $56.8M |
| Feb 2027 | $4.2M | $4.3M | $-162K | $56.9M |
| Ene 2027 | $4.5M | $4.1M | $334K | $57.1M |
| Dic 2026 | $4.5M | $3.9M | $669K | $56.7M |
| Nov 2026 | $4.3M | $4.0M | $303K | $56.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $184K |
| Local Dairy Co. | $205K |