| Ingresos TV | $215K |
| Bonus TV por Posición | $59K |
| Ingresos por partido | $152K |
| Patrocinio | $49K |
| Merchandising | $724K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $2K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $18K |
| Amortización de Fichajes | $30K |
| Intereses de Deuda | $59K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $336K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2030 | $1.2M | $1.8M | $-635K | $-13.2M |
| Feb 2030 | $1.3M | $2.1M | $-857K | $-12.6M |
| Jan 2030 | $1.3M | $2.4M | $-1.2M | $-11.8M |
| Dec 2029 | $1.1M | $2.4M | $-1.3M | $-10.7M |
| Nov 2029 | $1.3M | $2.1M | $-849K | $-9.4M |
| Oct 2029 | $1.2M | $2.2M | $-1.0M | $-8.6M |
| Sep 2029 | $1.1M | $1.6M | $-564K | $-7.6M |
| Aug 2029 | $1.1M | $1.4M | $-354K | $-7.0M |
| Jul 2029 | $1.2M | $1.5M | $-345K | $-6.7M |
| Jun 2029 | $1.3M | $1.7M | $-425K | $-6.4M |
| May 2029 | $1.4M | $2.9M | $-1.5M | $-6.0M |
| Apr 2029 | $1.3M | $2.0M | $-676K | $-4.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $89K |