| Ingresos TV | $2.3M |
| Bonus TV por Posición | $377K |
| Ingresos por partido | $157K |
| Patrocinio | $37K |
| Merchandising | $453K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $61K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $41K |
| Amortización de Fichajes | $15K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $625K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $3.4M | $2.2M | $1.1M | $8.2M |
| May 2028 | $3.5M | $2.8M | $763K | $7.1M |
| Abr 2028 | $4.1M | $2.3M | $1.8M | $6.3M |
| Mar 2028 | $2.8M | $2.1M | $707K | $4.4M |
| Feb 2028 | $2.9M | $2.0M | $912K | $3.7M |
| Ene 2028 | $3.6M | $1.7M | $2.0M | $2.8M |
| Dic 2027 | $2.9M | $1.7M | $1.3M | $1.5M |
| Nov 2027 | $3.0M | $1.7M | $1.3M | $297K |
| Oct 2027 | $3.0M | $1.9M | $1.1M | $-1.0M |
| Sep 2027 | $3.0M | $2.5M | $565K | $-2.1M |
| Ago 2027 | $3.3M | $2.0M | $1.3M | $-2.7M |
| Jul 2027 | $3.0M | $2.0M | $1.1M | $-4.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $204K |
| Hometown Print | $245K |