| Ingresos TV | $3.3M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $8K |
| Patrocinio | $58K |
| Merchandising | $394K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $32K |
| Amortización de Fichajes | $22K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $670K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2029 | $3.8M | $2.3M | $1.4M | $38.6M |
| Feb 2029 | $3.8M | $2.6M | $1.1M | $37.1M |
| Jan 2029 | $4.0M | $2.6M | $1.4M | $36.0M |
| Dec 2028 | $3.7M | $2.4M | $1.3M | $34.6M |
| Nov 2028 | $3.7M | $2.5M | $1.2M | $33.2M |
| Oct 2028 | $3.9M | $2.8M | $1.1M | $32.0M |
| Sep 2028 | $4.9M | $3.3M | $1.6M | $30.9M |
| Aug 2028 | $3.9M | $2.6M | $1.3M | $29.6M |
| Jul 2028 | $3.8M | $2.4M | $1.5M | $28.3M |
| Jun 2028 | $5.0M | $2.0M | $3.0M | $26.8M |
| May 2028 | $3.9M | $2.4M | $1.5M | $23.7M |
| Apr 2028 | $3.8M | $1.9M | $1.9M | $22.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $333K |
| Hometown Print | $363K |