| Ingresos TV | $272K |
| Bonus TV por Posición | $93K |
| Ingresos por partido | $0 |
| Patrocinio | $2K |
| Merchandising | $112K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $79K |
| Inversión del propietario | $0 |
| Salarios jugadores | $716K |
| Salarios personal | $22K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $17K |
| Mantenimiento instalaciones | $188K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2027 | $1.5M | $943K | $545K | $21.9M |
| Jun 2027 | $531K | $1.2M | $-662K | $21.3M |
| May 2027 | $479K | $1.3M | $-786K | $22.0M |
| Apr 2027 | $520K | $997K | $-477K | $22.8M |
| Mar 2027 | $548K | $1.1M | $-554K | $23.3M |
| Feb 2027 | $521K | $1.2M | $-635K | $23.8M |
| Jan 2027 | $626K | $1.1M | $-493K | $24.4M |
| Dec 2026 | $504K | $1.1M | $-641K | $24.9M |
| Nov 2026 | $519K | $1.2M | $-689K | $25.6M |
| Oct 2026 | $661K | $3.2M | $-2.6M | $26.3M |
| Sep 2026 | $567K | $736K | $-170K | $28.8M |
| Aug 2026 | $0 | $0 | $0 | $29.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $30K |