| Ingresos TV | $549K |
| Bonus TV por Posición | $280K |
| Ingresos por partido | $0 |
| Patrocinio | $5K |
| Merchandising | $301K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $737K |
| Salarios personal | $26K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $10K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $328K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.1M | $1.1M | $34K | $-2.3M |
| Oct 2027 | $1.1M | $1.2M | $-27K | $-2.3M |
| Sep 2027 | $1.1M | $1.1M | $-4K | $-2.3M |
| Ago 2027 | $1.1M | $3.9M | $-2.8M | $-2.3M |
| Jul 2027 | $1.1M | $1.3M | $-158K | $517K |
| Jun 2027 | $1.1M | $1.3M | $-155K | $674K |
| May 2027 | $1.0M | $1.3M | $-327K | $829K |
| Abr 2027 | $1.1M | $1.3M | $-222K | $1.2M |
| Mar 2027 | $1.2M | $1.2M | $-68K | $1.4M |
| Feb 2027 | $909K | $1.2M | $-270K | $1.4M |
| Ene 2027 | $2.6M | $1.2M | $1.4M | $1.7M |
| Dic 2026 | $922K | $1.2M | $-259K | $270K |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $63K |