| Ingresos TV | $273K |
| Bonus TV por Posición | $16K |
| Ingresos por partido | $243K |
| Patrocinio | $107K |
| Merchandising | $838K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $1K |
| Tarifas de Cesión (Ingreso) | $73K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $2K |
| Amortización de Fichajes | $9K |
| Intereses de Deuda | $17K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $331K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2030 | $1.6M | $1.6M | $-21K | $-3.9M |
| May 2030 | $1.5M | $2.0M | $-520K | $-3.8M |
| Apr 2030 | $1.5M | $1.8M | $-285K | $-3.3M |
| Mar 2030 | $1.5M | $1.6M | $-125K | $-3.1M |
| Feb 2030 | $1.6M | $2.4M | $-835K | $-2.9M |
| Jan 2030 | $1.6M | $1.9M | $-311K | $-2.1M |
| Dec 2029 | $1.5M | $1.9M | $-478K | $-1.8M |
| Nov 2029 | $1.6M | $1.8M | $-194K | $-1.3M |
| Oct 2029 | $1.5M | $1.8M | $-248K | $-1.2M |
| Sep 2029 | $5.9M | $2.2M | $3.7M | $-920K |
| Aug 2029 | $1.4M | $1.4M | $-8K | $-4.7M |
| Jul 2029 | $3.2M | $2.4M | $806K | $-4.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $659K |
| Local Dairy Co. | $629K |