| Ingresos TV | $433 |
| Bonus TV por Posición | $86 |
| Ingresos por partido | $5K |
| Patrocinio | $5K |
| Merchandising | $171 |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $30K |
| Salarios jugadores | $813K |
| Salarios personal | $2K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $477K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $77K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $40K | $1.4M | $-1.3M | $-32.6M |
| Oct 2029 | $48K | $1.5M | $-1.4M | $-31.2M |
| Sep 2029 | $78K | $1.5M | $-1.4M | $-29.8M |
| Aug 2029 | $23K | $1.2M | $-1.2M | $-28.4M |
| Jul 2029 | $6K | $1.1M | $-1.1M | $-27.2M |
| Jun 2029 | $7K | $1.0M | $-1.0M | $-26.1M |
| May 2029 | $7K | $1.8M | $-1.7M | $-25.1M |
| Apr 2029 | $7K | $970K | $-963K | $-23.3M |
| Mar 2029 | $7K | $1.2M | $-1.2M | $-22.4M |
| Feb 2029 | $24K | $1.0M | $-1.0M | $-21.1M |
| Jan 2029 | $64K | $1.0M | $-965K | $-20.1M |
| Dec 2028 | $55K | $1.1M | $-1.1M | $-19.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $55K |