| Ingresos TV | $718K |
| Bonus TV por Posición | $411K |
| Ingresos por partido | $3K |
| Patrocinio | $862 |
| Merchandising | $50K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $5K |
| Inversión del propietario | $0 |
| Salarios jugadores | $839K |
| Salarios personal | $22K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $3K |
| Tarifas de Cesión (Gasto) | $7K |
| Mantenimiento instalaciones | $256K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $1.2M | $1.1M | $61K | $-856K |
| Ene 2028 | $1.1M | $1.0M | $68K | $-917K |
| Dic 2027 | $1.1M | $1.5M | $-379K | $-985K |
| Nov 2027 | $1.1M | $1.1M | $-13K | $-606K |
| Oct 2027 | $1.1M | $2.2M | $-1.1M | $-593K |
| Sep 2027 | $1.1M | $1.4M | $-277K | $484K |
| Ago 2027 | $1.1M | $981K | $141K | $761K |
| Jul 2027 | $1.1M | $930K | $189K | $620K |
| Jun 2027 | $1.1M | $926K | $183K | $431K |
| May 2027 | $1.3M | $1.6M | $-315K | $248K |
| Abr 2027 | $1.1M | $1.0M | $104K | $562K |
| Mar 2027 | $1.1M | $1.1M | $27K | $458K |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $10K |