| Ingresos TV | $640K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $2K |
| Patrocinio | $6K |
| Merchandising | $207K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $2K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $88K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $196K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2031 | $856K | $1.7M | $-816K | $-15.7M |
| May 2031 | $874K | $1.5M | $-604K | $-14.9M |
| Apr 2031 | $1.1M | $1.6M | $-543K | $-14.3M |
| Mar 2031 | $989K | $1.4M | $-428K | $-13.8M |
| Feb 2031 | $987K | $976K | $12K | $-13.3M |
| Jan 2031 | $1.3M | $1.1M | $219K | $-13.3M |
| Dec 2030 | $990K | $1.1M | $-130K | $-13.5M |
| Nov 2030 | $996K | $1.1M | $-132K | $-13.4M |
| Oct 2030 | $993K | $950K | $43K | $-13.3M |
| Sep 2030 | $993K | $1.1M | $-143K | $-13.3M |
| Aug 2030 | $992K | $1.5M | $-514K | $-13.2M |
| Jul 2030 | $947K | $1.5M | $-540K | $-12.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $68K |