| Ingresos TV | $459K |
| Bonus TV por Posición | $224K |
| Ingresos por partido | $81K |
| Patrocinio | $50K |
| Merchandising | $1.7M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $84K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $45K |
| Amortización de Fichajes | $7K |
| Intereses de Deuda | $20K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $610K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2027 | $2.6M | $2.3M | $303K | $-4.4M |
| Jun 2027 | $3.5M | $3.9M | $-392K | $-4.7M |
| May 2027 | $2.5M | $4.5M | $-1.9M | $-4.3M |
| Abr 2027 | $2.5M | $3.0M | $-485K | $-2.4M |
| Mar 2027 | $2.5M | $3.0M | $-482K | $-1.9M |
| Feb 2027 | $3.5M | $3.4M | $124K | $-1.4M |
| Ene 2027 | $2.4M | $3.1M | $-666K | $-1.6M |
| Dic 2026 | $2.5M | $2.9M | $-457K | $-914K |
| Nov 2026 | $2.5M | $3.0M | $-541K | $-464K |
| Oct 2026 | $2.6M | $5.9M | $-3.4M | $70K |
| Sep 2026 | $3.4M | $2.0M | $1.4M | $3.4M |
| Ago 2026 | $0 | $0 | $0 | $2.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $295K |
| Hometown Print | $301K |