| Ingresos TV | $1.5M |
| Bonus TV por Posición | $496K |
| Ingresos por partido | $0 |
| Patrocinio | $2K |
| Merchandising | $46K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $33K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $557K |
| Salarios personal | $10K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $376K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $2.1M | $943K | $1.1M | $20.3M |
| May 2028 | $1.9M | $942K | $985K | $19.2M |
| Abr 2028 | $1.9M | $969K | $980K | $18.2M |
| Mar 2028 | $2.0M | $1.3M | $687K | $17.2M |
| Feb 2028 | $2.2M | $1.1M | $1.1M | $16.5M |
| Ene 2028 | $2.3M | $1.2M | $1.1M | $15.4M |
| Dic 2027 | $2.4M | $1.2M | $1.2M | $14.3M |
| Nov 2027 | $2.3M | $1.2M | $1.2M | $13.1M |
| Oct 2027 | $2.3M | $1.3M | $966K | $11.9M |
| Sep 2027 | $1.9M | $2.0M | $-89K | $11.0M |
| Ago 2027 | $2.0M | $999K | $975K | $11.1M |
| Jul 2027 | $2.0M | $998K | $968K | $10.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $20K |