| Ingresos TV | $804K |
| Bonus TV por Posición | $156K |
| Ingresos por partido | $0 |
| Patrocinio | $283K |
| Merchandising | $2.8M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $7.0M |
| Salarios personal | $20K |
| Amortización de Fichajes | $274K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $878K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2030 | $4.1M | $8.2M | $-4.1M | $17.0M |
| Aug 2030 | $4.0M | $5.9M | $-1.8M | $20.8M |
| Jul 2030 | $4.1M | $4.6M | $-495K | $22.4M |
| Jun 2030 | $5.1M | $4.3M | $809K | $22.6M |
| May 2030 | $4.4M | $6.6M | $-2.2M | $21.5M |
| Apr 2030 | $4.4M | $4.4M | $-19K | $23.5M |
| Mar 2030 | $4.7M | $4.8M | $-84K | $23.2M |
| Feb 2030 | $5.4M | $6.1M | $-686K | $23.0M |
| Jan 2030 | $5.4M | $5.7M | $-360K | $23.4M |
| Dec 2029 | $5.3M | $5.4M | $-91K | $23.5M |
| Nov 2029 | $5.5M | $5.1M | $436K | $23.3M |
| Oct 2029 | $5.8M | $7.6M | $-1.8M | $22.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $2.9M |
| Hometown Print | $508K |