| Ingresos TV | $275K |
| Bonus TV por Posición | $119K |
| Ingresos por partido | $0 |
| Patrocinio | $34K |
| Merchandising | $909K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $775K |
| Salarios personal | $45K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $34K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $393K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2027 | $2.0M | $1.2M | $750K | $-6.9M |
| Jun 2027 | $1.6M | $1.3M | $329K | $-7.6M |
| May 2027 | $1.4M | $2.7M | $-1.4M | $-8.0M |
| Abr 2027 | $1.4M | $1.6M | $-178K | $-6.6M |
| Mar 2027 | $1.4M | $2.5M | $-1.1M | $-6.4M |
| Feb 2027 | $1.5M | $2.4M | $-899K | $-5.3M |
| Ene 2027 | $1.4M | $2.2M | $-804K | $-4.4M |
| Dic 2026 | $1.4M | $2.1M | $-696K | $-3.6M |
| Nov 2026 | $1.4M | $2.2M | $-872K | $-2.9M |
| Oct 2026 | $1.4M | $3.4M | $-2.1M | $-2.1M |
| Sep 2026 | $1.4M | $1.8M | $-384K | $-99 |
| Ago 2026 | $0 | $0 | $0 | $384K |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $214K |
| Local Dairy Co. | $199K |