| Ingresos TV | $231K |
| Bonus TV por Posición | $117K |
| Ingresos por partido | $160K |
| Patrocinio | $93K |
| Merchandising | $1.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $11K |
| Amortización de Fichajes | $6K |
| Intereses de Deuda | $7K |
| Tarifas de Cesión (Gasto) | $18K |
| Mantenimiento instalaciones | $439K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $1.9M | $1.8M | $23K | $-1.9M |
| Oct 2029 | $1.6M | $2.3M | $-630K | $-1.9M |
| Sep 2029 | $1.7M | $2.0M | $-343K | $-1.3M |
| Aug 2029 | $1.7M | $1.5M | $175K | $-952K |
| Jul 2029 | $2.0M | $1.8M | $247K | $-1.1M |
| Jun 2029 | $1.7M | $1.8M | $-96K | $-1.4M |
| May 2029 | $1.8M | $2.5M | $-729K | $-1.3M |
| Apr 2029 | $1.7M | $2.1M | $-391K | $-574K |
| Mar 2029 | $1.7M | $1.8M | $-85K | $-189K |
| Feb 2029 | $1.7M | $2.4M | $-636K | $-110K |
| Jan 2029 | $1.6M | $1.9M | $-285K | $520K |
| Dec 2028 | $1.7M | $2.1M | $-459K | $800K |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $526K |
| Hometown Print | $595K |