| Ingresos TV | $130K |
| Bonus TV por Posición | $27K |
| Ingresos por partido | $6K |
| Patrocinio | $1K |
| Merchandising | $45K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $812K |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $668K |
| Salarios personal | $13K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $246K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2029 | $1.0M | $929K | $92K | $4.7M |
| May 2029 | $1.1M | $1.0M | $14K | $4.6M |
| Abr 2029 | $1.0M | $953K | $70K | $4.6M |
| Mar 2029 | $1.9M | $1.0M | $873K | $9.6M |
| Feb 2029 | $1.8M | $840K | $1.0M | $8.7M |
| Ene 2029 | $1.1M | $757K | $345K | $7.7M |
| Dic 2028 | $1.1M | $786K | $341K | $7.4M |
| Nov 2028 | $1.1M | $809K | $293K | $7.0M |
| Oct 2028 | $1.1M | $1.7M | $-632K | $6.7M |
| Sep 2028 | $1.1M | $937K | $147K | $7.4M |
| Ago 2028 | $1.1M | $1.1M | $33K | $7.2M |
| Jul 2028 | $1.1M | $1.1M | $-19K | $7.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $16K |