| Ingresos TV | $4.5M |
| Bonus TV por Posición | $716K |
| Ingresos por partido | $79K |
| Patrocinio | $70K |
| Merchandising | $661K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.5M |
| Salarios personal | $1K |
| Amortización de Fichajes | $169K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1000K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2030 | $6.0M | $4.7M | $1.3M | $114.8M |
| Jun 2030 | $5.4M | $3.6M | $1.8M | $113.7M |
| May 2030 | $5.5M | $3.8M | $1.7M | $111.7M |
| Apr 2030 | $5.5M | $4.0M | $1.4M | $109.9M |
| Mar 2030 | $5.9M | $3.8M | $2.1M | $108.3M |
| Feb 2030 | $5.6M | $3.5M | $2.1M | $106.0M |
| Jan 2030 | $8.5M | $2.7M | $5.9M | $103.7M |
| Dec 2029 | $5.6M | $2.9M | $2.7M | $100.2M |
| Nov 2029 | $5.7M | $2.9M | $2.7M | $97.3M |
| Oct 2029 | $5.8M | $4.1M | $1.7M | $94.4M |
| Sep 2029 | $5.8M | $3.9M | $1.9M | $92.6M |
| Aug 2029 | $7.2M | $4.1M | $3.1M | $90.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $469K |
| Greenfield Foods | $366K |