| Ingresos TV | $2.6M |
| Bonus TV por Posición | $373K |
| Ingresos por partido | $59K |
| Patrocinio | $22K |
| Merchandising | $444K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $16K |
| Amortización de Fichajes | $20K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $674K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $3.5M | $2.9M | $662K | $21.5M |
| Oct 2029 | $3.7M | $3.3M | $467K | $20.8M |
| Sep 2029 | $3.4M | $2.7M | $760K | $20.3M |
| Aug 2029 | $3.4M | $2.5M | $916K | $30.0M |
| Jul 2029 | $3.3M | $2.6M | $696K | $29.1M |
| Jun 2029 | $4.2M | $2.4M | $1.8M | $28.4M |
| May 2029 | $3.4M | $2.6M | $852K | $26.6M |
| Apr 2029 | $3.3M | $3.3M | $-41K | $25.7M |
| Mar 2029 | $3.4M | $3.0M | $429K | $25.7M |
| Feb 2029 | $3.4M | $3.4M | $11K | $25.3M |
| Jan 2029 | $3.6M | $3.2M | $351K | $25.2M |
| Dec 2028 | $3.5M | $3.4M | $114K | $24.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $266K |
| Hometown Print | $197K |