| Ingresos TV | $465K |
| Bonus TV por Posición | $158K |
| Ingresos por partido | $0 |
| Patrocinio | $59K |
| Merchandising | $1.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $9K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $35K |
| Amortización de Fichajes | $133K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $430K |
| Mantenimiento instalaciones | $485K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $2.0M | $2.7M | $-769K | $4.0M |
| Jul 2028 | $2.7M | $2.3M | $431K | $5.8M |
| Jun 2028 | $2.8M | $2.8M | $72K | $6.5M |
| May 2028 | $2.4M | $3.6M | $-1.2M | $10.7M |
| Abr 2028 | $2.3M | $2.6M | $-290K | $12.0M |
| Mar 2028 | $2.4M | $2.6M | $-202K | $12.3M |
| Feb 2028 | $2.5M | $3.2M | $-640K | $12.5M |
| Ene 2028 | $2.4M | $2.1M | $372K | $13.1M |
| Dic 2027 | $2.2M | $2.3M | $-92K | $12.7M |
| Nov 2027 | $2.3M | $2.1M | $271K | $12.9M |
| Oct 2027 | $2.3M | $3.6M | $-1.3M | $12.6M |
| Sep 2027 | $2.5M | $2.6M | $-29K | $13.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $386K |
| Hometown Print | $319K |