| Ingresos TV | $2.2M |
| Bonus TV por Posición | $1.2M |
| Ingresos por partido | $0 |
| Patrocinio | $30K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.5M |
| Salarios personal | $5K |
| Amortización de Fichajes | $73K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $940K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2031 | $4.6M | $3.5M | $1.0M | $21.2M |
| Jan 2031 | $4.7M | $3.5M | $1.2M | $20.0M |
| Dec 2030 | $4.7M | $4.0M | $745K | $18.8M |
| Nov 2030 | $4.5M | $4.5M | $75K | $18.0M |
| Oct 2030 | $4.2M | $4.6M | $-420K | $17.8M |
| Sep 2030 | $3.6M | $3.9M | $-259K | $18.2M |
| Aug 2030 | $4.6M | $4.6M | $23K | $18.4M |
| Jul 2030 | $5.0M | $3.4M | $1.6M | $18.3M |
| Jun 2030 | $6.4M | $3.3M | $3.0M | $16.6M |
| May 2030 | $4.1M | $3.9M | $189K | $13.5M |
| Apr 2030 | $4.1M | $3.5M | $620K | $13.2M |
| Mar 2030 | $4.8M | $3.5M | $1.3M | $12.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $190K |
| Hometown Print | $242K |