| Ingresos TV | $821K |
| Bonus TV por Posición | $158K |
| Ingresos por partido | $127K |
| Patrocinio | $100K |
| Merchandising | $1.2M |
| 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 | $14K |
| Amortización de Fichajes | $242K |
| Intereses de Deuda | $18K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $532K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2030 | $2.4M | $3.3M | $-964K | $-4.5M |
| Jun 2030 | $2.4M | $3.6M | $-1.2M | $-3.7M |
| May 2030 | $2.6M | $4.1M | $-1.5M | $-994K |
| Apr 2030 | $2.4M | $4.7M | $-2.4M | $315K |
| Mar 2030 | $2.4M | $4.4M | $-2.1M | $2.5M |
| Feb 2030 | $2.5M | $3.4M | $-910K | $4.3M |
| Jan 2030 | $2.5M | $3.7M | $-1.2M | $5.0M |
| Dec 2029 | $2.5M | $3.3M | $-837K | $6.0M |
| Nov 2029 | $2.9M | $3.7M | $-815K | $6.7M |
| Oct 2029 | $2.6M | $3.7M | $-1.1M | $7.3M |
| Sep 2029 | $2.5M | $2.9M | $-357K | $8.2M |
| Aug 2029 | $2.5M | $3.2M | $-686K | $8.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $611K |
| Hometown Print | $585K |