| Ingresos TV | $150K |
| Bonus TV por Posición | $72K |
| Ingresos por partido | $0 |
| Patrocinio | $2K |
| Merchandising | $51K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $355K |
| Salarios personal | $15K |
| Amortización de Fichajes | $375 |
| Intereses de Deuda | $24K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $200K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2028 | $274K | $594K | $-320K | $-5.2M |
| Feb 2028 | $276K | $598K | $-323K | $-4.9M |
| Jan 2028 | $1.2M | $636K | $568K | $-4.6M |
| Dec 2027 | $331K | $612K | $-282K | $-5.2M |
| Nov 2027 | $271K | $662K | $-391K | $-4.9M |
| Oct 2027 | $282K | $634K | $-352K | $-4.5M |
| Sep 2027 | $306K | $962K | $-656K | $-4.2M |
| Aug 2027 | $303K | $741K | $-437K | $-3.5M |
| Jul 2027 | $302K | $683K | $-380K | $-3.1M |
| Jun 2027 | $309K | $712K | $-403K | $-2.7M |
| May 2027 | $310K | $680K | $-370K | $-2.3M |
| Apr 2027 | $277K | $685K | $-408K | $-1.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $19K |