| Ingresos TV | $451K |
| Bonus TV por Posición | $182K |
| Ingresos por partido | $57K |
| Patrocinio | $28K |
| Merchandising | $351K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $170K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $34K |
| Amortización de Fichajes | $20K |
| Intereses de Deuda | $8K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $290K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $1.2M | $1.7M | $-476K | $-2.0M |
| Ene 2028 | $1.2M | $1.7M | $-474K | $-1.6M |
| Dic 2027 | $1.3M | $1.6M | $-379K | $-1.1M |
| Nov 2027 | $1.3M | $1.7M | $-432K | $-765K |
| Oct 2027 | $1.1M | $2.4M | $-1.3M | $-354K |
| Sep 2027 | $1.1M | $1.8M | $-648K | $885K |
| Ago 2027 | $1.1M | $1.9M | $-778K | $1.5M |
| Jul 2027 | $1.4M | $1.1M | $317K | $3.2M |
| Jun 2027 | $1.1M | $1.0M | $39K | $2.9M |
| May 2027 | $1.1M | $2.0M | $-922K | $2.9M |
| Abr 2027 | $1.1M | $1.2M | $-173K | $3.8M |
| Mar 2027 | $1.1M | $1.2M | $-82K | $4.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $338K |