| Ingresos TV | $1.3M |
| Bonus TV por Posición | $674K |
| Ingresos por partido | $0 |
| Patrocinio | $2K |
| Merchandising | $33K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $639K |
| Salarios personal | $9K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $383K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $2.0M | $1.0M | $1.0M | $21.3M |
| Jul 2028 | $2.1M | $1.0M | $1.0M | $20.3M |
| Jun 2028 | $2.3M | $1.1M | $1.2M | $19.3M |
| May 2028 | $2.1M | $1.4M | $717K | $18.0M |
| Abr 2028 | $2.1M | $995K | $1.1M | $17.3M |
| Mar 2028 | $2.2M | $1.1M | $1.1M | $16.2M |
| Feb 2028 | $2.2M | $1.1M | $1.0M | $15.1M |
| Ene 2028 | $2.3M | $1.1M | $1.2M | $14.1M |
| Dic 2027 | $2.5M | $1.1M | $1.3M | $12.9M |
| Nov 2027 | $1.9M | $1.2M | $698K | $11.5M |
| Oct 2027 | $2.0M | $1.1M | $900K | $10.8M |
| Sep 2027 | $1.7M | $1.7M | $24K | $9.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $22K |