| Ingresos TV | $2.0M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $9K |
| Patrocinio | $2K |
| Merchandising | $78K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $596K |
| Salarios personal | $6K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $408K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2030 | $2.1M | $1.0M | $1.1M | $10.2M |
| Oct 2030 | $1.9M | $1.0M | $901K | $9.1M |
| Sep 2030 | $2.0M | $1.6M | $468K | $8.2M |
| Aug 2030 | $2.0M | $1.3M | $712K | $7.7M |
| Jul 2030 | $2.0M | $1.2M | $844K | $7.0M |
| Jun 2030 | $2.0M | $1.1M | $893K | $6.2M |
| May 2030 | $2.0M | $1.3M | $687K | $5.3M |
| Apr 2030 | $2.0M | $1.1M | $857K | $27.7M |
| Mar 2030 | $2.0M | $1.1M | $876K | $26.8M |
| Feb 2030 | $1.9M | $1.1M | $852K | $26.0M |
| Jan 2030 | $2.0M | $940K | $1.1M | $25.1M |
| Dec 2029 | $1.9M | $930K | $956K | $24.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $19K |