| Ingresos TV | $2.9M |
| Bonus TV por Posición | $1.3M |
| Ingresos por partido | $79K |
| Patrocinio | $46K |
| Merchandising | $941K |
| Premio de Copa | $430K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $5.3M |
| Salarios personal | $28K |
| Amortización de Fichajes | $46K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $865K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2028 | $5.8M | $6.2M | $-470K | $87.2M |
| Nov 2028 | $5.7M | $4.2M | $1.5M | $87.6M |
| Oct 2028 | $5.5M | $4.2M | $1.3M | $86.1M |
| Sep 2028 | $5.6M | $4.1M | $1.5M | $84.8M |
| Aug 2028 | $4.4M | $4.2M | $204K | $83.2M |
| Jul 2028 | $9.5M | $3.5M | $6.1M | $83.0M |
| Jun 2028 | $6.3M | $3.3M | $3.0M | $78.5M |
| May 2028 | $4.5M | $4.3M | $202K | $75.5M |
| Apr 2028 | $4.6M | $2.7M | $1.9M | $75.3M |
| Mar 2028 | $4.6M | $3.2M | $1.4M | $73.4M |
| Feb 2028 | $4.7M | $3.0M | $1.8M | $72.0M |
| Jan 2028 | $18.5M | $2.9M | $15.6M | $70.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $301K |
| Local Dairy Co. | $252K |