| Ingresos TV | $209K |
| Bonus TV por Posición | $36K |
| Ingresos por partido | $82K |
| Patrocinio | $96K |
| Merchandising | $1.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $48K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $2K |
| Amortización de Fichajes | $128K |
| Intereses de Deuda | $34K |
| Tarifas de Cesión (Gasto) | $34K |
| Mantenimiento instalaciones | $332K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2030 | $1.5M | $2.4M | $-960K | $-7.9M |
| Oct 2030 | $1.5M | $2.7M | $-1.2M | $-7.1M |
| Sep 2030 | $1.4M | $1.9M | $-545K | $-6.0M |
| Aug 2030 | $1.4M | $1.9M | $-506K | $-5.6M |
| Jul 2030 | $1.5M | $2.2M | $-668K | $-5.2M |
| Jun 2030 | $1.5M | $2.1M | $-557K | $-4.7M |
| May 2030 | $1.5M | $2.3M | $-811K | $-4.3M |
| Apr 2030 | $1.4M | $2.4M | $-955K | $-3.6M |
| Mar 2030 | $1.5M | $2.2M | $-742K | $-2.7M |
| Feb 2030 | $1.5M | $2.1M | $-594K | $-2.1M |
| Jan 2030 | $1.5M | $2.2M | $-666K | $-1.7M |
| Dec 2029 | $1.6M | $2.1M | $-590K | $-1.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $649K |
| Greenfield Foods | $503K |