| Ingresos TV | $1.9M |
| Bonus TV por Posición | $425K |
| Ingresos por partido | $42K |
| Patrocinio | $26K |
| Merchandising | $664K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.3M |
| Salarios personal | $4K |
| Amortización de Fichajes | $142K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $659K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2031 | $3.0M | $4.1M | $-1.1M | $18.5M |
| Jan 2031 | $3.2M | $4.1M | $-951K | $19.5M |
| Dec 2030 | $3.0M | $4.5M | $-1.5M | $20.3M |
| Nov 2030 | $3.2M | $3.9M | $-725K | $21.6M |
| Oct 2030 | $3.3M | $4.2M | $-929K | $22.2M |
| Sep 2030 | $2.9M | $4.0M | $-1.0M | $23.0M |
| Aug 2030 | $2.9M | $2.9M | $83K | $25.6M |
| Jul 2030 | $3.0M | $3.1M | $-121K | $25.4M |
| Jun 2030 | $3.8M | $2.9M | $902K | $25.4M |
| May 2030 | $3.0M | $3.0M | $-16K | $24.4M |
| Apr 2030 | $3.1M | $3.3M | $-180K | $24.3M |
| Mar 2030 | $3.0M | $3.5M | $-494K | $24.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $130K |
| Greenfield Foods | $198K |