| Ingresos TV | $4.5M |
| Bonus TV por Posición | $1.2M |
| Ingresos por partido | $0 |
| Patrocinio | $36K |
| Merchandising | $1.3M |
| Premio de Copa | $1.2M |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $1.4M |
| Tarifas de Cesión (Ingreso) | $66K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.3M |
| Salarios personal | $6K |
| Amortización de Fichajes | $91K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $894K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2030 | $9.7M | $3.3M | $6.4M | $48.2M |
| May 2030 | $4.6M | $3.5M | $1.1M | $41.7M |
| Apr 2030 | $4.6M | $3.7M | $882K | $40.5M |
| Mar 2030 | $5.2M | $3.4M | $1.8M | $39.5M |
| Feb 2030 | $4.6M | $3.1M | $1.5M | $37.6M |
| Jan 2030 | $5.9M | $4.1M | $1.8M | $36.0M |
| Dec 2029 | $6.9M | $4.4M | $2.4M | $34.1M |
| Nov 2029 | $6.5M | $4.2M | $2.3M | $31.6M |
| Oct 2029 | $5.7M | $4.6M | $1.2M | $29.2M |
| Sep 2029 | $7.2M | $4.9M | $2.3M | $27.9M |
| Aug 2029 | $4.2M | $4.1M | $90K | $25.5M |
| Jul 2029 | $4.2M | $3.8M | $361K | $25.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $201K |
| Local Dairy Co. | $229K |