| Ingresos TV | $988K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $16K |
| Merchandising | $283K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $34K |
| Amortización de Fichajes | $27K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $323K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $1.3M | $1.5M | $-220K | $2.9M |
| Jul 2027 | $2.2M | $1.3M | $902K | $4.0M |
| Jun 2027 | $1.5M | $1.3M | $196K | $4.3M |
| May 2027 | $1.3M | $1.7M | $-391K | $4.1M |
| Apr 2027 | $1.3M | $1.3M | $22K | $4.5M |
| Mar 2027 | $1.3M | $1.3M | $84K | $4.5M |
| Feb 2027 | $1.3M | $1.3M | $28K | $4.4M |
| Jan 2027 | $1.4M | $1.2M | $245K | $4.5M |
| Dec 2026 | $1.5M | $1.3M | $172K | $4.2M |
| Nov 2026 | $1.5M | $1.4M | $93K | $4.1M |
| Oct 2026 | $1.6M | $1.3M | $304K | $4.0M |
| Sep 2026 | $2.4M | $664K | $1.8M | $3.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $94K |
| Hometown Print | $97K |