| Ingresos TV | $1.3M |
| Bonus TV por Posición | $289K |
| Ingresos por partido | $0 |
| Patrocinio | $276 |
| Merchandising | $12K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $418K |
| Salarios personal | $6K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $318K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $1.6M | $742K | $875K | $22.3M |
| Jul 2028 | $1.6M | $744K | $891K | $21.4M |
| Jun 2028 | $1.7M | $786K | $954K | $20.5M |
| May 2028 | $1.7M | $992K | $667K | $19.6M |
| Abr 2028 | $1.7M | $731K | $947K | $18.9M |
| Mar 2028 | $1.7M | $736K | $982K | $18.0M |
| Feb 2028 | $1.8M | $863K | $944K | $17.0M |
| Ene 2028 | $1.7M | $855K | $828K | $16.0M |
| Dic 2027 | $1.8M | $847K | $966K | $15.2M |
| Nov 2027 | $2.0M | $885K | $1.1M | $14.3M |
| Oct 2027 | $1.7M | $1.6M | $109K | $13.2M |
| Sep 2027 | $1.8M | $1.2M | $532K | $13.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $3K |