| Ingresos TV | $1.3M |
| Bonus TV por Posición | $162K |
| Ingresos por partido | $5K |
| Patrocinio | $1K |
| Merchandising | $42K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $2K |
| Inversión del propietario | $0 |
| Salarios jugadores | $654K |
| Salarios personal | $4K |
| Amortización de Fichajes | $60K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $314K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2031 | $1.5M | $1.0M | $446K | $23.7M |
| Aug 2031 | $1.5M | $900K | $602K | $23.2M |
| Jul 2031 | $1.6M | $1.1M | $465K | $22.5M |
| Jun 2031 | $1.5M | $918K | $560K | $22.0M |
| May 2031 | $1.5M | $894K | $605K | $21.4M |
| Apr 2031 | $1.3M | $889K | $432K | $20.7M |
| Mar 2031 | $1.5M | $746K | $751K | $29.0M |
| Feb 2031 | $1.5M | $907K | $592K | $28.2M |
| Jan 2031 | $1.6M | $739K | $896K | $27.5M |
| Dec 2030 | $1.7M | $840K | $828K | $26.6M |
| Nov 2030 | $1.5M | $744K | $743K | $25.7M |
| Oct 2030 | $1.5M | $881K | $602K | $24.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $18K |