| Ingresos TV | $1.4M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $27K |
| Patrocinio | $2K |
| Merchandising | $27K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $824K |
| Salarios personal | $5K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $313K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.5M | $1.1M | $360K | $11.5M |
| Oct 2027 | $1.7M | $1.3M | $449K | $11.1M |
| Sep 2027 | $1.6M | $1.7M | $-84K | $10.7M |
| Aug 2027 | $1.6M | $954K | $623K | $10.8M |
| Jul 2027 | $4.2M | $891K | $3.3M | $10.1M |
| Jun 2027 | $1.6M | $881K | $747K | $6.8M |
| May 2027 | $1.6M | $953K | $608K | $6.1M |
| Apr 2027 | $1.5M | $885K | $661K | $5.5M |
| Mar 2027 | $1.6M | $895K | $660K | $4.8M |
| Feb 2027 | $1.5M | $925K | $597K | $4.2M |
| Jan 2027 | $1.5M | $892K | $638K | $3.6M |
| Dec 2026 | $1.4M | $969K | $437K | $2.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $23K |