| Ingresos TV | $1.3M |
| Bonus TV por Posición | $210K |
| Ingresos por partido | $41K |
| Patrocinio | $18K |
| Merchandising | $350K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $8K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $4K |
| Amortización de Fichajes | $54K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $518K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2030 | $1.9M | $2.0M | $-119K | $1.4M |
| Aug 2030 | $1.9M | $2.3M | $-385K | $1.5M |
| Jul 2030 | $2.0M | $2.3M | $-320K | $1.8M |
| Jun 2030 | $2.0M | $2.4M | $-362K | $2.1M |
| May 2030 | $2.1M | $3.0M | $-891K | $2.4M |
| Apr 2030 | $2.2M | $2.6M | $-408K | $3.2M |
| Mar 2030 | $2.1M | $1.8M | $304K | $3.6M |
| Feb 2030 | $2.2M | $1.8M | $340K | $3.2M |
| Jan 2030 | $2.2M | $1.9M | $268K | $2.8M |
| Dec 2029 | $2.4M | $1.8M | $579K | $2.5M |
| Nov 2029 | $2.1M | $2.7M | $-542K | $1.8M |
| Oct 2029 | $2.1M | $2.1M | $493 | $2.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $96K |
| Westside Builders | $112K |