| Ingresos TV | $2.5M |
| Bonus TV por Posición | $1.2M |
| Ingresos por partido | $195K |
| Patrocinio | $37K |
| Merchandising | $408K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $22K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $752K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dic 2028 | $4.4M | $1.8M | $2.5M | $27.6M |
| Nov 2028 | $4.3M | $1.9M | $2.4M | $25.1M |
| Oct 2028 | $3.2M | $2.5M | $613K | $22.7M |
| Sep 2028 | $3.7M | $2.0M | $1.7M | $22.1M |
| Ago 2028 | $3.8M | $1.6M | $2.2M | $20.3M |
| Jul 2028 | $4.3M | $1.9M | $2.4M | $18.1M |
| Jun 2028 | $3.9M | $1.7M | $2.1M | $15.8M |
| May 2028 | $3.9M | $2.3M | $1.7M | $13.7M |
| Abr 2028 | $3.8M | $1.9M | $1.9M | $12.0M |
| Mar 2028 | $3.9M | $2.0M | $1.8M | $10.1M |
| Feb 2028 | $4.0M | $2.1M | $1.9M | $8.3M |
| Ene 2028 | $4.3M | $1.8M | $2.5M | $6.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $231K |
| Hometown Print | $213K |