| Ingresos TV | $2.3M |
| Bonus TV por Posición | $257K |
| Ingresos por partido | $0 |
| Patrocinio | $36K |
| Merchandising | $564K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $49K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $606K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $3.2M | $2.0M | $1.2M | $941K |
| Oct 2027 | $3.2M | $2.5M | $649K | $-294K |
| Sep 2027 | $3.2M | $2.4M | $841K | $-942K |
| Ago 2027 | $3.1M | $3.3M | $-223K | $-1.8M |
| Jul 2027 | $3.2M | $2.6M | $587K | $-1.6M |
| Jun 2027 | $3.2M | $2.7M | $415K | $-2.1M |
| May 2027 | $3.2M | $3.1M | $90K | $-2.6M |
| Abr 2027 | $3.1M | $2.5M | $664K | $-2.7M |
| Mar 2027 | $3.2M | $2.6M | $636K | $-3.3M |
| Feb 2027 | $3.3M | $2.0M | $1.2M | $7.5M |
| Ene 2027 | $4.1M | $2.9M | $1.3M | $6.3M |
| Dic 2026 | $3.4M | $2.0M | $1.4M | $5.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $236K |
| Local Dairy Co. | $192K |