| Ingresos TV | $1.9M |
| Bonus TV por Posición | $706K |
| Ingresos por partido | $19K |
| Patrocinio | $29K |
| Merchandising | $532K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.3M |
| Salarios personal | $26K |
| Amortización de Fichajes | $140K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $642K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2030 | $3.2M | $3.1M | $109K | $19.7M |
| Feb 2030 | $3.1M | $3.8M | $-628K | $19.4M |
| Jan 2030 | $3.5M | $3.6M | $-154K | $19.9M |
| Dec 2029 | $3.2M | $3.6M | $-421K | $19.9M |
| Nov 2029 | $3.1M | $3.2M | $-33K | $20.2M |
| Oct 2029 | $3.2M | $3.2M | $-8K | $20.1M |
| Sep 2029 | $3.0M | $2.9M | $118K | $20.0M |
| Aug 2029 | $3.0M | $2.6M | $457K | $24.9M |
| Jul 2029 | $3.0M | $2.9M | $134K | $24.3M |
| Jun 2029 | $4.0M | $2.7M | $1.3M | $24.0M |
| May 2029 | $3.1M | $3.1M | $45K | $22.6M |
| Apr 2029 | $3.1M | $2.5M | $632K | $22.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $152K |
| Local Dairy Co. | $195K |