| Ingresos TV | $2.3M |
| Bonus TV por Posición | $889K |
| Ingresos por partido | $0 |
| Patrocinio | $43K |
| Merchandising | $397K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.6M |
| Salarios personal | $3K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $738K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2030 | $3.6M | $3.3M | $307K | $20.4M |
| Oct 2030 | $3.6M | $3.0M | $592K | $20.1M |
| Sep 2030 | $3.6M | $2.7M | $960K | $19.6M |
| Aug 2030 | $3.6M | $3.2M | $418K | $18.6M |
| Jul 2030 | $3.6M | $2.7M | $906K | $18.2M |
| Jun 2030 | $5.3M | $2.7M | $2.6M | $17.3M |
| May 2030 | $3.6M | $3.5M | $126K | $14.6M |
| Apr 2030 | $3.6M | $3.6M | $71K | $14.5M |
| Mar 2030 | $3.6M | $3.4M | $268K | $14.4M |
| Feb 2030 | $3.7M | $3.1M | $574K | $14.2M |
| Jan 2030 | $4.0M | $3.2M | $783K | $13.6M |
| Dec 2029 | $2.7M | $3.3M | $-555K | $12.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $266K |
| Greenfield Foods | $201K |