| Ingresos TV | $2.5M |
| Bonus TV por Posición | $661K |
| Ingresos por partido | $131K |
| Patrocinio | $3K |
| Merchandising | $244K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $712K |
| Salarios personal | $18K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $611K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $3.6M | $1.3M | $2.2M | $2.3M |
| Aug 2027 | $3.4M | $1.3M | $2.1M | $129K |
| Jul 2027 | $3.5M | $1.4M | $2.1M | $-2.0M |
| Jun 2027 | $3.4M | $1.2M | $2.2M | $-4.1M |
| May 2027 | $3.6M | $1.2M | $2.4M | $-6.3M |
| Apr 2027 | $3.6M | $1.3M | $2.3M | $-8.7M |
| Mar 2027 | $4.4M | $1.5M | $2.9M | $-11.0M |
| Feb 2027 | $3.1M | $1.2M | $1.9M | $-13.9M |
| Jan 2027 | $4.0M | $1.1M | $2.9M | $14.4M |
| Dec 2026 | $3.6M | $1.0M | $2.6M | $11.5M |
| Nov 2026 | $3.7M | $1.0M | $2.7M | $8.9M |
| Oct 2026 | $3.6M | $1.6M | $2.0M | $6.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $40K |