| Ingresos TV | $560K |
| Bonus TV por Posición | $349K |
| Ingresos por partido | $8K |
| Patrocinio | $0 |
| Merchandising | $305K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $16K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $509 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $377K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2029 | $1.2M | $1.5M | $-242K | $-157K |
| Apr 2029 | $1.2M | $1.2M | $9K | $85K |
| Mar 2029 | $1.1M | $1.2M | $-133K | $76K |
| Feb 2029 | $1.0M | $1.3M | $-275K | $210K |
| Jan 2029 | $2.0M | $1.1M | $906K | $484K |
| Dec 2028 | $1.0M | $1.2M | $-197K | $-422K |
| Nov 2028 | $1.0M | $1.1M | $-78K | $-225K |
| Oct 2028 | $1.0M | $1.3M | $-321K | $-147K |
| Sep 2028 | $1.0M | $1.3M | $-231K | $174K |
| Aug 2028 | $1.0M | $1.1M | $-10K | $405K |
| Jul 2028 | $3.1M | $1.6M | $1.5M | $415K |
| Jun 2028 | $1.2M | $1.4M | $-214K | $-1.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $73K |