| Ingresos TV | $557K |
| Bonus TV por Posición | $281K |
| Ingresos por partido | $0 |
| Patrocinio | $69K |
| Merchandising | $404K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $908K |
| Salarios personal | $22K |
| Amortización de Fichajes | $250 |
| Intereses de Deuda | $15K |
| Tarifas de Cesión (Gasto) | $7K |
| Mantenimiento instalaciones | $382K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.3M | $1.3M | $-23K | $-3.2M |
| Oct 2027 | $1.3M | $2.0M | $-716K | $-3.2M |
| Sep 2027 | $1.3M | $1.8M | $-498K | $-2.5M |
| Aug 2027 | $3.7M | $1.6M | $2.2M | $-2.0M |
| Jul 2027 | $6.9M | $2.0M | $4.8M | $-4.1M |
| Jun 2027 | $1.4M | $2.1M | $-752K | $-9.0M |
| May 2027 | $1.3M | $2.2M | $-850K | $-8.2M |
| Apr 2027 | $1.2M | $2.2M | $-916K | $-7.4M |
| Mar 2027 | $1.2M | $2.1M | $-925K | $-6.5M |
| Feb 2027 | $998K | $1.8M | $-851K | $-5.5M |
| Jan 2027 | $1.7M | $1.8M | $-80K | $-4.7M |
| Dec 2026 | $980K | $1.8M | $-775K | $-4.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $457K |
| Hometown Print | $369K |