| Ingresos TV | $1.4M |
| Bonus TV por Posición | $59K |
| Ingresos por partido | $0 |
| Patrocinio | $11K |
| Merchandising | $138K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $11K |
| Amortización de Fichajes | $12K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $336K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2030 | $1.7M | $1.5M | $249K | $21.9M |
| Dec 2029 | $1.8M | $1.5M | $316K | $21.7M |
| Nov 2029 | $1.9M | $1.1M | $732K | $21.4M |
| Oct 2029 | $1.8M | $1.4M | $405K | $20.6M |
| Sep 2029 | $1.8M | $1.6M | $200K | $20.2M |
| Aug 2029 | $1.9M | $1.5M | $404K | $20.0M |
| Jul 2029 | $1.8M | $1.5M | $256K | $19.6M |
| Jun 2029 | $1.7M | $1.5M | $228K | $19.3M |
| May 2029 | $1.9M | $1.7M | $193K | $19.1M |
| Apr 2029 | $2.0M | $1.4M | $575K | $18.9M |
| Mar 2029 | $1.8M | $1.1M | $669K | $18.3M |
| Feb 2029 | $1.8M | $1.7M | $136K | $17.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $131K |