| Ingresos TV | $722K |
| Bonus TV por Posición | $94K |
| Ingresos por partido | $0 |
| Patrocinio | $52K |
| Merchandising | $560K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $49K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $879K |
| Salarios personal | $5K |
| Amortización de Fichajes | $9K |
| Intereses de Deuda | $63K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $380K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2030 | $1.5M | $1.3M | $142K | $-13.6M |
| May 2030 | $1.2M | $1.4M | $-245K | $-13.7M |
| Apr 2030 | $1.2M | $1.4M | $-271K | $-13.5M |
| Mar 2030 | $1.2M | $1.5M | $-368K | $-13.2M |
| Feb 2030 | $1.2M | $1.6M | $-403K | $-12.9M |
| Jan 2030 | $1.2M | $1.4M | $-178K | $-12.5M |
| Dec 2029 | $1.3M | $1.6M | $-287K | $-12.3M |
| Nov 2029 | $1.7M | $1.9M | $-159K | $-12.0M |
| Oct 2029 | $1.3M | $1.7M | $-358K | $-11.9M |
| Sep 2029 | $1.3M | $2.1M | $-864K | $-11.5M |
| Aug 2029 | $1.2M | $1.7M | $-454K | $-10.7M |
| Jul 2029 | $1.2M | $1.6M | $-408K | $-10.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $311K |
| Greenfield Foods | $317K |