| Ingresos TV | $2.5M |
| Bonus TV por Posición | $847K |
| Ingresos por partido | $10K |
| Patrocinio | $4K |
| Merchandising | $156K |
| Premio de Copa | $102K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $491K |
| Salarios personal | $17K |
| Amortización de Fichajes | $6K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $586K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2028 | $3.7M | $1.1M | $2.6M | $8.6M |
| Feb 2028 | $3.9M | $1.1M | $2.9M | $6.0M |
| Ene 2028 | $3.0M | $809K | $2.2M | $31.4M |
| Dic 2027 | $2.7M | $806K | $1.9M | $29.4M |
| Nov 2027 | $2.7M | $807K | $1.9M | $27.6M |
| Oct 2027 | $2.7M | $2.3M | $434K | $25.7M |
| Sep 2027 | $2.7M | $1.1M | $1.6M | $25.2M |
| Ago 2027 | $2.8M | $990K | $1.8M | $23.6M |
| Jul 2027 | $2.7M | $1.1M | $1.7M | $21.8M |
| Jun 2027 | $2.7M | $976K | $1.8M | $20.1M |
| May 2027 | $2.8M | $1.0M | $1.7M | $18.4M |
| Abr 2027 | $3.1M | $1.0M | $2.0M | $16.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $46K |