| Ingresos TV | $2.7M |
| Bonus TV por Posición | $433K |
| Ingresos por partido | $50K |
| Patrocinio | $40K |
| Merchandising | $489K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $86K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $17K |
| Amortización de Fichajes | $54K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $693K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2031 | $3.8M | $3.0M | $797K | $41.1M |
| Feb 2031 | $3.9M | $5.0M | $-1.1M | $40.3M |
| Jan 2031 | $4.0M | $3.2M | $735K | $41.3M |
| Dec 2030 | $3.5M | $3.4M | $117K | $40.5M |
| Nov 2030 | $3.6M | $3.3M | $290K | $40.3M |
| Oct 2030 | $3.9M | $3.3M | $528K | $39.9M |
| Sep 2030 | $3.3M | $3.7M | $-402K | $39.3M |
| Aug 2030 | $3.6M | $2.8M | $795K | $39.7M |
| Jul 2030 | $5.4M | $2.7M | $2.7M | $38.8M |
| Jun 2030 | $5.5M | $2.5M | $3.0M | $36.3M |
| May 2030 | $3.7M | $2.3M | $1.4M | $33.2M |
| Apr 2030 | $3.7M | $2.6M | $1.0M | $31.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $250K |
| Local Dairy Co. | $235K |