| Ingresos TV | $1.2M |
| Bonus TV por Posición | $55K |
| Ingresos por partido | $7K |
| Patrocinio | $18K |
| Merchandising | $146K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $621K |
| Salarios personal | $37K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $341K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.5M | $998K | $468K | $9.7M |
| Oct 2027 | $1.6M | $1.6M | $8K | $9.2M |
| Sep 2027 | $1.5M | $1.7M | $-157K | $9.2M |
| Ago 2027 | $1.7M | $1.5M | $167K | $9.3M |
| Jul 2027 | $1.8M | $1.3M | $430K | $9.2M |
| Jun 2027 | $1.8M | $1.5M | $208K | $8.7M |
| May 2027 | $1.4M | $1.7M | $-244K | $8.5M |
| Abr 2027 | $1.5M | $1.3M | $237K | $8.8M |
| Mar 2027 | $1.9M | $1.0M | $922K | $8.5M |
| Feb 2027 | $2.0M | $1.0M | $944K | $7.6M |
| Ene 2027 | $2.0M | $1.1M | $929K | $6.7M |
| Dic 2026 | $2.4M | $1.0M | $1.4M | $5.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $106K |
| Hometown Print | $110K |