| Ingresos TV | $2.4M |
| Bonus TV por Posición | $943K |
| Ingresos por partido | $44K |
| Patrocinio | $47K |
| Merchandising | $740K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $5.0M |
| Salarios personal | $6K |
| Amortización de Fichajes | $139K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $872K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2030 | $4.2M | $6.0M | $-1.9M | $12.2M |
| Aug 2030 | $5.1M | $5.2M | $-131K | $13.9M |
| Jul 2030 | $4.0M | $5.0M | $-1.0M | $13.9M |
| Jun 2030 | $4.6M | $5.4M | $-853K | $14.8M |
| May 2030 | $4.1M | $7.2M | $-3.1M | $15.5M |
| Apr 2030 | $4.2M | $5.6M | $-1.5M | $18.4M |
| Mar 2030 | $4.2M | $4.1M | $115K | $19.8M |
| Feb 2030 | $4.3M | $4.1M | $147K | $19.5M |
| Jan 2030 | $4.3M | $4.2M | $117K | $19.2M |
| Dec 2029 | $6.5M | $4.0M | $2.5M | $19.0M |
| Nov 2029 | $4.3M | $4.6M | $-355K | $16.4M |
| Oct 2029 | $4.4M | $4.8M | $-445K | $16.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $300K |
| Greenfield Foods | $260K |