| Ingresos TV | $4.3M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $34K |
| Patrocinio | $69K |
| Merchandising | $1.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $153K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.1M |
| Salarios personal | $55K |
| Amortización de Fichajes | $252K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $975K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $5.7M | $4.4M | $1.4M | $9.9M |
| Oct 2027 | $5.8M | $8.2M | $-2.4M | $8.3M |
| Sep 2027 | $6.2M | $6.4M | $-199K | $10.4M |
| Ago 2027 | $6.1M | $3.4M | $2.7M | $10.4M |
| Jul 2027 | $6.9M | $3.2M | $3.7M | $34.3M |
| Jun 2027 | $8.7M | $2.9M | $5.9M | $32.2M |
| May 2027 | $6.1M | $4.9M | $1.2M | $26.3M |
| Abr 2027 | $5.9M | $3.3M | $2.7M | $25.1M |
| Mar 2027 | $6.2M | $3.4M | $2.8M | $22.5M |
| Feb 2027 | $6.1M | $3.6M | $2.6M | $19.7M |
| Ene 2027 | $6.3M | $3.7M | $2.6M | $17.1M |
| Dic 2026 | $6.5M | $3.2M | $3.3M | $14.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $372K |
| Local Dairy Co. | $451K |