| Ingresos TV | $2.3M |
| Bonus TV por Posición | $382K |
| Ingresos por partido | $0 |
| Patrocinio | $26K |
| Merchandising | $716K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.6M |
| Salarios personal | $20K |
| Amortización de Fichajes | $180K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $717K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2030 | $3.5M | $3.5M | $-11K | $30.0M |
| Feb 2030 | $3.1M | $3.0M | $155K | $29.8M |
| Jan 2030 | $3.9M | $2.8M | $1.2M | $29.5M |
| Dec 2029 | $3.1M | $2.7M | $490K | $28.2M |
| Nov 2029 | $3.2M | $2.7M | $519K | $27.5M |
| Oct 2029 | $3.2M | $2.9M | $298K | $26.8M |
| Sep 2029 | $3.2M | $3.0M | $219K | $26.3M |
| Aug 2029 | $3.3M | $3.8M | $-453K | $25.9M |
| Jul 2029 | $3.4M | $4.8M | $-1.5M | $26.2M |
| Jun 2029 | $3.5M | $3.6M | $-65K | $27.5M |
| May 2029 | $3.5M | $4.0M | $-450K | $27.4M |
| Apr 2029 | $3.6M | $3.6M | $-37K | $27.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $156K |
| Hometown Print | $213K |