| Ingresos TV | $295K |
| Bonus TV por Posición | $165K |
| Ingresos por partido | $14K |
| Patrocinio | $31K |
| Merchandising | $574K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $1.3M |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $49K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.7M |
| Salarios personal | $35K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $522K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $2.5M | $3.2M | $-727K | $9.9M |
| Jul 2028 | $2.4M | $1.5M | $886K | $10.6M |
| Jun 2028 | $2.4M | $1.6M | $829K | $9.7M |
| May 2028 | $2.3M | $1.5M | $816K | $8.9M |
| Abr 2028 | $2.3M | $1.4M | $809K | $8.0M |
| Mar 2028 | $2.2M | $1.6M | $552K | $7.2M |
| Feb 2028 | $2.7M | $2.2M | $476K | $6.7M |
| Ene 2028 | $3.0M | $1.5M | $1.5M | $6.2M |
| Dic 2027 | $2.7M | $1.5M | $1.2M | $4.7M |
| Nov 2027 | $2.7M | $1.5M | $1.2M | $3.5M |
| Oct 2027 | $2.7M | $2.1M | $556K | $2.3M |
| Sep 2027 | $2.8M | $1.7M | $1.0M | $1.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $192K |
| Hometown Print | $207K |