| Ingresos TV | $965K |
| Bonus TV por Posición | $190K |
| Ingresos por partido | $0 |
| Patrocinio | $1K |
| Merchandising | $40K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $570K |
| Salarios personal | $8K |
| Amortización de Fichajes | $8K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $271K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.2M | $857K | $339K | $8.7M |
| Oct 2027 | $1.4M | $814K | $583K | $8.4M |
| Sep 2027 | $1.4M | $699K | $702K | $7.8M |
| Aug 2027 | $1.4M | $729K | $664K | $7.1M |
| Jul 2027 | $1.5M | $726K | $787K | $6.4M |
| Jun 2027 | $1.4M | $677K | $730K | $6.0M |
| May 2027 | $1.5M | $823K | $654K | $5.3M |
| Apr 2027 | $1.5M | $889K | $615K | $4.6M |
| Mar 2027 | $1.4M | $902K | $527K | $4.0M |
| Feb 2027 | $1.5M | $993K | $486K | $3.5M |
| Jan 2027 | $1.5M | $938K | $587K | $3.0M |
| Dec 2026 | $1.4M | $920K | $475K | $2.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $13K |