| Ingresos TV | $1.2M |
| Bonus TV por Posición | $677K |
| Ingresos por partido | $0 |
| Patrocinio | $18K |
| Merchandising | $258K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $7K |
| Amortización de Fichajes | $750 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $515K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2030 | $2.2M | $1.6M | $522K | $22.0M |
| Feb 2030 | $2.2M | $1.6M | $571K | $21.4M |
| Jan 2030 | $2.3M | $1.7M | $595K | $20.9M |
| Dec 2029 | $3.0M | $1.6M | $1.4M | $20.3M |
| Nov 2029 | $2.2M | $1.6M | $640K | $18.9M |
| Oct 2029 | $2.1M | $2.2M | $-115K | $18.3M |
| Sep 2029 | $2.1M | $1.9M | $243K | $18.4M |
| Aug 2029 | $2.2M | $1.8M | $363K | $18.1M |
| Jul 2029 | $2.1M | $1.8M | $304K | $17.8M |
| Jun 2029 | $2.1M | $1.8M | $306K | $17.5M |
| May 2029 | $2.0M | $3.0M | $-969K | $17.2M |
| Apr 2029 | $1.6M | $1.7M | $-60K | $18.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $112K |
| Hometown Print | $109K |