| Ingresos TV | $2.1M |
| Bonus TV por Posición | $116K |
| Ingresos por partido | $0 |
| Patrocinio | $14K |
| Merchandising | $206K |
| 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 | $2K |
| Amortización de Fichajes | $35K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $475K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2030 | $2.4M | $2.0M | $404K | $20.9M |
| Jul 2030 | $2.8M | $1.3M | $1.5M | $20.4M |
| Jun 2030 | $2.8M | $1.4M | $1.4M | $18.9M |
| May 2030 | $2.4M | $1.3M | $1.0M | $17.5M |
| Apr 2030 | $2.3M | $1.3M | $1.0M | $16.4M |
| Mar 2030 | $2.4M | $1.3M | $1.0M | $15.3M |
| Feb 2030 | $2.4M | $1.3M | $1.1M | $14.3M |
| Jan 2030 | $2.3M | $1.5M | $830K | $13.1M |
| Dec 2029 | $2.3M | $1.7M | $600K | $12.3M |
| Nov 2029 | $2.3M | $1.7M | $583K | $11.6M |
| Oct 2029 | $2.4M | $1.7M | $791K | $11.0M |
| Sep 2029 | $2.3M | $1.6M | $699K | $10.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $166K |