| Ingresos TV | $500K |
| Bonus TV por Posición | $292K |
| Ingresos por partido | $11K |
| Patrocinio | $5K |
| Merchandising | $352K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $12K |
| Inversión del propietario | $0 |
| Salarios jugadores | $736K |
| Salarios personal | $20K |
| Amortización de Fichajes | $13K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $324K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2029 | $1.2M | $1.1M | $80K | $229K |
| Feb 2029 | $1.2M | $1.4M | $-194K | $136K |
| Jan 2029 | $1.2M | $1.1M | $15K | $318K |
| Dec 2028 | $1.3M | $1.1M | $189K | $290K |
| Nov 2028 | $1.2M | $1.2M | $65K | $88K |
| Oct 2028 | $1.1M | $1.2M | $-122K | $10K |
| Sep 2028 | $1.1M | $1.5M | $-412K | $120K |
| Aug 2028 | $1.0M | $1.3M | $-297K | $519K |
| Jul 2028 | $1.8M | $930K | $846K | $803K |
| Jun 2028 | $1.0M | $904K | $124K | $-55K |
| May 2028 | $1.0M | $1.3M | $-232K | $-192K |
| Apr 2028 | $1.1M | $931K | $126K | $26K |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $62K |