| Ingresos TV | $957K |
| Bonus TV por Posición | $47K |
| Ingresos por partido | $0 |
| Patrocinio | $1K |
| Merchandising | $35K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $772K |
| Salarios personal | $11K |
| Amortización de Fichajes | $25K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $252K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2030 | $1.0M | $1.1M | $-20K | $2.4M |
| Sep 2030 | $1.1M | $1.7M | $-642K | $2.4M |
| Aug 2030 | $1.1M | $1.1M | $-24K | $3.0M |
| Jul 2030 | $1.1M | $1.4M | $-249K | $3.0M |
| Jun 2030 | $1.1M | $1.4M | $-269K | $3.3M |
| May 2030 | $1.1M | $1.2M | $-58K | $3.5M |
| Apr 2030 | $1.2M | $1.8M | $-621K | $3.5M |
| Mar 2030 | $1.2M | $1.4M | $-235K | $4.1M |
| Feb 2030 | $1.4M | $1.7M | $-356K | $4.3M |
| Jan 2030 | $1.4M | $1.7M | $-280K | $4.7M |
| Dec 2029 | $1.6M | $1.9M | $-294K | $4.9M |
| Nov 2029 | $1.4M | $1.5M | $-57K | $5.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $15K |