| Ingresos TV | $1.1M |
| Bonus TV por Posición | $307K |
| Ingresos por partido | $57K |
| Patrocinio | $15K |
| Merchandising | $180K |
| Premio de Copa | $324K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $65K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.8M |
| Salarios personal | $1K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $40K |
| Tarifas de Cesión (Gasto) | $2K |
| Mantenimiento instalaciones | $427K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2030 | $2.0M | $2.3M | $-234K | $-9.0M |
| Aug 2030 | $1.5M | $2.3M | $-821K | $-8.8M |
| Jul 2030 | $1.6M | $2.5M | $-944K | $-8.0M |
| Jun 2030 | $1.5M | $2.2M | $-776K | $-7.0M |
| May 2030 | $1.4M | $2.4M | $-930K | $-6.3M |
| Apr 2030 | $1.8M | $2.3M | $-472K | $-5.3M |
| Mar 2030 | $1.8M | $1.7M | $104K | $-4.9M |
| Feb 2030 | $1.7M | $1.6M | $136K | $-5.0M |
| Jan 2030 | $1.7M | $1.6M | $164K | $-5.1M |
| Dec 2029 | $2.0M | $2.1M | $-142K | $-5.3M |
| Nov 2029 | $1.8M | $1.6M | $132K | $-5.2M |
| Oct 2029 | $1.8M | $2.1M | $-226K | $-5.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $85K |
| Local Dairy Co. | $96K |