| Ingresos TV | $980K |
| Bonus TV por Posición | $284K |
| Ingresos por partido | $12K |
| Patrocinio | $1K |
| Merchandising | $95K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $6K |
| Amortización de Fichajes | $6K |
| Intereses de Deuda | $4K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $347K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2030 | $1.4M | $1.9M | $-545K | $-1.5M |
| Jun 2030 | $1.4M | $1.6M | $-168K | $-964K |
| May 2030 | $1.6M | $1.8M | $-275K | $-801K |
| Apr 2030 | $1.6M | $1.8M | $-223K | $-532K |
| Mar 2030 | $1.3M | $1.2M | $145K | $-316K |
| Feb 2030 | $1.3M | $1.3M | $22K | $-467K |
| Jan 2030 | $1.3M | $1.2M | $186K | $-495K |
| Dec 2029 | $1.5M | $1.2M | $320K | $-687K |
| Nov 2029 | $1.4M | $1.2M | $203K | $-1.0M |
| Oct 2029 | $1.4M | $1.4M | $-22K | $-1.2M |
| Sep 2029 | $1.3M | $1.5M | $-135K | $-1.2M |
| Aug 2029 | $1.3M | $1.5M | $-196K | $-1.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $14K |