| Ingresos TV | $188K |
| Bonus TV por Posición | $13K |
| Ingresos por partido | $14K |
| Patrocinio | $5K |
| Merchandising | $436K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $63K |
| Inversión del propietario | $1.3M |
| Salarios jugadores | $1.8M |
| Salarios personal | $2K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $92K |
| Tarifas de Cesión (Gasto) | $12K |
| Mantenimiento instalaciones | $216K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2033 | $719K | $2.1M | $-1.4M | $-20.9M |
| Jan 2033 | $683K | $1.9M | $-1.2M | $-20.8M |
| Dec 2032 | $672K | $2.0M | $-1.3M | $-20.9M |
| Nov 2032 | $683K | $2.2M | $-1.5M | $-20.9M |
| Oct 2032 | $691K | $1.9M | $-1.2M | $-20.7M |
| Sep 2032 | $659K | $1.5M | $-811K | $-20.7M |
| Aug 2032 | $663K | $2.2M | $-1.6M | $-21.1M |
| Jul 2032 | $671K | $1.6M | $-974K | $-20.9M |
| Jun 2032 | $725K | $1.6M | $-907K | $-21.2M |
| May 2032 | $681K | $1.6M | $-944K | $-21.6M |
| Apr 2032 | $672K | $1.7M | $-1.0M | $-22.0M |
| Mar 2032 | $681K | $1.8M | $-1.1M | $-22.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $60K |