| Ingresos TV | $736K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $376K |
| Patrocinio | $95K |
| Merchandising | $2.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.9M |
| Salarios personal | $22K |
| Amortización de Fichajes | $18K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $675K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $3.2M | $4.6M | $-1.4M | $10.5M |
| Sep 2029 | $3.0M | $4.3M | $-1.4M | $11.8M |
| Aug 2029 | $3.0M | $3.0M | $-67K | $13.2M |
| Jul 2029 | $3.0M | $3.2M | $-182K | $13.2M |
| Jun 2029 | $4.5M | $3.2M | $1.3M | $13.4M |
| May 2029 | $3.4M | $7.3M | $-3.9M | $12.1M |
| Apr 2029 | $3.5M | $4.3M | $-803K | $16.0M |
| Mar 2029 | $3.6M | $4.3M | $-710K | $16.7M |
| Feb 2029 | $3.6M | $4.9M | $-1.2M | $17.4M |
| Jan 2029 | $3.7M | $4.5M | $-764K | $18.7M |
| Dec 2028 | $3.6M | $4.4M | $-816K | $19.4M |
| Nov 2028 | $3.7M | $4.0M | $-294K | $20.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $623K |
| Hometown Print | $415K |