| Ingresos TV | $2.3M |
| Bonus TV por Posición | $844K |
| Ingresos por partido | $0 |
| Patrocinio | $31K |
| Merchandising | $594K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $48K |
| Amortización de Fichajes | $14K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $1K |
| Mantenimiento instalaciones | $733K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $3.8M | $2.1M | $1.7M | $21.7M |
| Oct 2027 | $3.7M | $2.7M | $1.0M | $20.0M |
| Sep 2027 | $3.8M | $2.4M | $1.4M | $18.9M |
| Ago 2027 | $4.0M | $2.8M | $1.2M | $17.5M |
| Jul 2027 | $4.0M | $2.5M | $1.5M | $16.3M |
| Jun 2027 | $3.9M | $2.7M | $1.2M | $14.8M |
| May 2027 | $3.8M | $2.5M | $1.3M | $13.5M |
| Abr 2027 | $4.2M | $2.4M | $1.8M | $12.2M |
| Mar 2027 | $4.2M | $2.6M | $1.6M | $10.4M |
| Feb 2027 | $3.6M | $2.4M | $1.2M | $8.8M |
| Ene 2027 | $4.4M | $2.1M | $2.3M | $7.6M |
| Dic 2026 | $3.6M | $1.9M | $1.7M | $6.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $189K |
| Hometown Print | $185K |