| Ingresos TV | $2.7M |
| Bonus TV por Posición | $1.4M |
| Ingresos por partido | $324K |
| Patrocinio | $41K |
| Merchandising | $691K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $136K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.1M |
| Salarios personal | $38K |
| Amortización de Fichajes | $26K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $940K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2029 | $5.5M | $3.1M | $2.4M | $56.0M |
| Dec 2028 | $5.2M | $3.3M | $1.8M | $53.5M |
| Nov 2028 | $5.0M | $3.1M | $1.9M | $51.7M |
| Oct 2028 | $5.0M | $3.6M | $1.4M | $49.7M |
| Sep 2028 | $4.8M | $4.0M | $812K | $48.3M |
| Aug 2028 | $4.8M | $3.1M | $1.7M | $47.5M |
| Jul 2028 | $4.8M | $3.0M | $1.8M | $45.8M |
| Jun 2028 | $8.3M | $2.5M | $5.8M | $43.9M |
| May 2028 | $4.8M | $3.2M | $1.6M | $38.2M |
| Apr 2028 | $4.9M | $2.9M | $2.0M | $36.5M |
| Mar 2028 | $5.1M | $2.9M | $2.2M | $34.5M |
| Feb 2028 | $5.3M | $3.2M | $2.1M | $32.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $243K |
| Hometown Print | $247K |