| Ingresos TV | $971K |
| Bonus TV por Posición | $191K |
| Ingresos por partido | $48K |
| Patrocinio | $1K |
| Merchandising | $38K |
| Premio de Copa | $79K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $60 |
| Inversión del propietario | $0 |
| Salarios jugadores | $591K |
| Salarios personal | $15K |
| Amortización de Fichajes | $9K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $360 |
| Mantenimiento instalaciones | $256K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2027 | $1.3M | $871K | $456K | $8.5M |
| Nov 2027 | $1.4M | $854K | $564K | $8.0M |
| Oct 2027 | $1.4M | $737K | $638K | $9.7M |
| Sep 2027 | $1.4M | $650K | $705K | $9.0M |
| Aug 2027 | $1.4M | $634K | $747K | $8.3M |
| Jul 2027 | $1.5M | $657K | $827K | $7.6M |
| Jun 2027 | $1.4M | $659K | $755K | $6.7M |
| May 2027 | $1.4M | $720K | $717K | $6.0M |
| Apr 2027 | $1.4M | $743K | $651K | $5.3M |
| Mar 2027 | $1.4M | $765K | $667K | $4.6M |
| Feb 2027 | $1.3M | $865K | $481K | $3.9M |
| Jan 2027 | $1.2M | $680K | $551K | $3.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $14K |