| Ingresos TV | $1.1M |
| Bonus TV por Posición | $256K |
| Ingresos por partido | $202K |
| Patrocinio | $16K |
| Merchandising | $311K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $4K |
| Amortización de Fichajes | $7K |
| Intereses de Deuda | $63K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $527K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2030 | $1.9M | $2.1M | $-240K | $-14.1M |
| Jul 2030 | $1.9M | $3.1M | $-1.3M | $-13.9M |
| Jun 2030 | $1.9M | $2.2M | $-327K | $-12.6M |
| May 2030 | $1.8M | $2.5M | $-717K | $-12.3M |
| Apr 2030 | $1.8M | $2.7M | $-926K | $-11.6M |
| Mar 2030 | $1.7M | $1.7M | $-74K | $-10.7M |
| Feb 2030 | $1.7M | $2.3M | $-653K | $-10.6M |
| Jan 2030 | $1.7M | $1.8M | $-129K | $-10.0M |
| Dec 2029 | $1.8M | $1.8M | $21K | $-9.8M |
| Nov 2029 | $1.8M | $1.8M | $60K | $-9.9M |
| Oct 2029 | $1.8M | $2.4M | $-552K | $-9.9M |
| Sep 2029 | $1.9M | $3.4M | $-1.4M | $-9.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $97K |
| Hometown Print | $93K |