| Ingresos TV | $1.2M |
| Bonus TV por Posición | $596K |
| Ingresos por partido | $302K |
| Patrocinio | $17K |
| Merchandising | $355K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $84K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $18K |
| Amortización de Fichajes | $91K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $474K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $2.6M | $1.9M | $615K | $20.6M |
| May 2028 | $2.5M | $2.5M | $-47K | $19.9M |
| Apr 2028 | $2.1M | $1.7M | $358K | $19.9M |
| Mar 2028 | $2.0M | $1.5M | $543K | $19.4M |
| Feb 2028 | $2.1M | $1.6M | $499K | $18.8M |
| Jan 2028 | $2.2M | $1.4M | $743K | $18.2M |
| Dec 2027 | $2.3M | $1.4M | $951K | $17.4M |
| Nov 2027 | $2.1M | $1.5M | $629K | $16.3M |
| Oct 2027 | $2.1M | $1.4M | $773K | $15.6M |
| Sep 2027 | $2.3M | $1.5M | $717K | $14.8M |
| Aug 2027 | $2.2M | $1.3M | $856K | $14.0M |
| Jul 2027 | $2.6M | $1.0M | $1.6M | $17.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $107K |
| Hometown Print | $94K |