| Ingresos TV | $975K |
| Bonus TV por Posición | $136K |
| Ingresos por partido | $10K |
| Patrocinio | $1K |
| Merchandising | $72K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $789K |
| Salarios personal | $14K |
| Amortización de Fichajes | $1K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $276K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $1.2M | $1.1M | $129K | $10.7M |
| May 2028 | $1.3M | $1.6M | $-332K | $10.6M |
| Abr 2028 | $1.5M | $925K | $528K | $10.9M |
| Mar 2028 | $1.4M | $821K | $618K | $10.4M |
| Feb 2028 | $1.4M | $702K | $730K | $9.8M |
| Ene 2028 | $1.5M | $700K | $765K | $9.1M |
| Dic 2027 | $1.6M | $700K | $864K | $8.3M |
| Nov 2027 | $1.4M | $696K | $715K | $7.5M |
| Oct 2027 | $1.4M | $1.2M | $162K | $6.7M |
| Sep 2027 | $1.4M | $819K | $583K | $6.6M |
| Ago 2027 | $1.4M | $786K | $626K | $6.0M |
| Jul 2027 | $1.5M | $860K | $668K | $5.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $16K |