| Ingresos TV | $753K |
| Bonus TV por Posición | $238K |
| Ingresos por partido | $0 |
| Patrocinio | $12K |
| Merchandising | $204K |
| 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 | $18K |
| Amortización de Fichajes | $18K |
| Intereses de Deuda | $60K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $378K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $1.2M | $1.6M | $-391K | $-13.1M |
| Nov 2029 | $1.3M | $1.4M | $-106K | $-12.8M |
| Oct 2029 | $1.2M | $1.6M | $-403K | $-12.7M |
| Sep 2029 | $1.3M | $1.8M | $-588K | $-12.3M |
| Aug 2029 | $1.3M | $2.0M | $-666K | $-11.7M |
| Jul 2029 | $1.3M | $2.4M | $-1.0M | $-11.1M |
| Jun 2029 | $1.3M | $1.8M | $-491K | $-10.1M |
| May 2029 | $1.3M | $2.1M | $-802K | $-9.6M |
| Apr 2029 | $1.3M | $2.0M | $-671K | $-8.8M |
| Mar 2029 | $1.1M | $1.8M | $-718K | $-8.2M |
| Feb 2029 | $1.3M | $1.4M | $-124K | $-7.5M |
| Jan 2029 | $1.4M | $1.7M | $-258K | $-7.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $82K |
| Hometown Print | $63K |