| Ingresos TV | $2.7M |
| Bonus TV por Posición | $647K |
| Ingresos por partido | $82K |
| Patrocinio | $35K |
| Merchandising | $543K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $50K |
| Amortización de Fichajes | $42K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $791K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $4.0M | $2.4M | $1.5M | $28.7M |
| Jun 2028 | $5.3M | $2.7M | $2.7M | $27.1M |
| May 2028 | $3.9M | $3.4M | $474K | $24.8M |
| Abr 2028 | $4.0M | $2.9M | $1.1M | $24.3M |
| Mar 2028 | $4.0M | $3.1M | $917K | $23.2M |
| Feb 2028 | $4.3M | $3.2M | $1.1M | $22.2M |
| Ene 2028 | $4.1M | $2.8M | $1.3M | $21.3M |
| Dic 2027 | $4.0M | $3.0M | $970K | $20.0M |
| Nov 2027 | $4.2M | $2.7M | $1.5M | $19.0M |
| Oct 2027 | $4.2M | $3.9M | $258K | $17.5M |
| Sep 2027 | $4.4M | $2.6M | $1.8M | $17.2M |
| Ago 2027 | $4.4M | $2.2M | $2.1M | $25.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $211K |
| Hometown Print | $214K |