| Ingresos TV | $2.5M |
| Bonus TV por Posición | $415K |
| Ingresos por partido | $0 |
| Patrocinio | $43K |
| Merchandising | $395K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $3K |
| Amortización de Fichajes | $12K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $640K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2030 | $3.4M | $1.8M | $1.6M | $28.2M |
| May 2030 | $3.6M | $2.1M | $1.5M | $26.5M |
| Apr 2030 | $3.6M | $2.0M | $1.6M | $25.0M |
| Mar 2030 | $3.6M | $2.4M | $1.3M | $23.4M |
| Feb 2030 | $3.6M | $2.9M | $739K | $22.1M |
| Jan 2030 | $3.8M | $2.1M | $1.7M | $21.4M |
| Dec 2029 | $3.3M | $2.0M | $1.3M | $19.6M |
| Nov 2029 | $3.7M | $2.0M | $1.7M | $18.3M |
| Oct 2029 | $3.3M | $2.5M | $741K | $16.6M |
| Sep 2029 | $3.9M | $1.7M | $2.1M | $58.1M |
| Aug 2029 | $3.8M | $1.7M | $2.1M | $55.9M |
| Jul 2029 | $4.2M | $2.0M | $2.2M | $53.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $234K |
| Hometown Print | $286K |