| Ingresos TV | $2.5M |
| Bonus TV por Posición | $531K |
| Ingresos por partido | $0 |
| Patrocinio | $41K |
| Merchandising | $661K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $46K |
| Amortización de Fichajes | $43K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $8K |
| Mantenimiento instalaciones | $845K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $3.7M | $2.4M | $1.3M | $12.1M |
| Oct 2027 | $3.8M | $2.3M | $1.5M | $29.7M |
| Sep 2027 | $3.8M | $2.3M | $1.5M | $28.2M |
| Aug 2027 | $4.0M | $1.9M | $2.1M | $26.6M |
| Jul 2027 | $4.0M | $1.8M | $2.2M | $25.5M |
| Jun 2027 | $4.8M | $1.8M | $3.0M | $24.0M |
| May 2027 | $3.9M | $3.0M | $965K | $21.0M |
| Apr 2027 | $3.9M | $2.2M | $1.7M | $20.1M |
| Mar 2027 | $3.8M | $2.3M | $1.5M | $18.4M |
| Feb 2027 | $4.3M | $2.5M | $1.9M | $16.9M |
| Jan 2027 | $3.8M | $2.5M | $1.3M | $15.0M |
| Dec 2026 | $4.4M | $2.3M | $2.1M | $13.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $258K |
| Hometown Print | $233K |