| Ingresos TV | $218K |
| Bonus TV por Posición | $27K |
| Ingresos por partido | $0 |
| Patrocinio | $43K |
| Merchandising | $766K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $14K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $26K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $255K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2029 | $1.6M | $1.3M | $250K | $-5.1M |
| Ago 2029 | $1.1M | $1.1M | $-24K | $-5.4M |
| Jul 2029 | $1.1M | $1.1M | $-7K | $-5.4M |
| Jun 2029 | $1.2M | $1.1M | $123K | $-5.3M |
| May 2029 | $1.2M | $1.4M | $-175K | $-5.5M |
| Abr 2029 | $1.3M | $1.4M | $-62K | $-5.3M |
| Mar 2029 | $1.3M | $1.3M | $4K | $-5.2M |
| Feb 2029 | $1.4M | $1.5M | $-62K | $-5.2M |
| Ene 2029 | $1.3M | $1.4M | $-81K | $-5.2M |
| Dic 2028 | $1.3M | $1.3M | $-4K | $-5.1M |
| Nov 2028 | $1.4M | $1.3M | $4K | $-5.1M |
| Oct 2028 | $1.2M | $3.3M | $-2.0M | $-5.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $520K |