| Ingresos TV | $1.2M |
| Bonus TV por Posición | $136K |
| Ingresos por partido | $0 |
| Patrocinio | $1K |
| Merchandising | $68K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $768K |
| Salarios personal | $15K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $327K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $1.4M | $1.1M | $278K | $15.5M |
| Oct 2029 | $1.4M | $918K | $478K | $15.2M |
| Sep 2029 | $1.4M | $1.1M | $301K | $14.8M |
| Ago 2029 | $1.4M | $1.0M | $382K | $14.5M |
| Jul 2029 | $1.6M | $1.1M | $541K | $14.1M |
| Jun 2029 | $1.8M | $1.3M | $560K | $13.5M |
| May 2029 | $1.8M | $1.2M | $588K | $13.0M |
| Abr 2029 | $1.4M | $1.2M | $155K | $12.4M |
| Mar 2029 | $1.3M | $1.1M | $228K | $17.4M |
| Feb 2029 | $1.3M | $833K | $495K | $17.2M |
| Ene 2029 | $1.4M | $829K | $598K | $16.7M |
| Dic 2028 | $1.4M | $836K | $593K | $16.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $16K |