| Ingresos TV | $1.2M |
| Bonus TV por Posición | $357K |
| Ingresos por partido | $0 |
| Patrocinio | $10K |
| Merchandising | $175K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $830K |
| Salarios personal | $5K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $396K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2031 | $1.7M | $1.2M | $492K | $6.3M |
| Dec 2030 | $2.1M | $1.5M | $512K | $5.8M |
| Nov 2030 | $1.7M | $1.3M | $472K | $5.3M |
| Oct 2030 | $1.7M | $1.4M | $300K | $4.8M |
| Sep 2030 | $1.8M | $1.5M | $242K | $4.5M |
| Aug 2030 | $1.8M | $1.7M | $22K | $4.3M |
| Jul 2030 | $1.7M | $2.0M | $-353K | $4.2M |
| Jun 2030 | $2.0M | $1.5M | $501K | $4.6M |
| May 2030 | $1.9M | $1.7M | $205K | $4.1M |
| Apr 2030 | $1.7M | $1.4M | $230K | $3.8M |
| Mar 2030 | $1.8M | $1.5M | $367K | $3.6M |
| Feb 2030 | $1.8M | $1.5M | $350K | $3.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $19K |
| Hometown Print | $106K |