| Ingresos TV | $1.0M |
| Bonus TV por Posición | $431K |
| Ingresos por partido | $0 |
| Patrocinio | $14K |
| Merchandising | $443K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $10K |
| Amortización de Fichajes | $34K |
| Intereses de Deuda | $40K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $533K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2029 | $1.9M | $2.8M | $-911K | $-8.8M |
| Abr 2029 | $1.9M | $2.4M | $-545K | $-7.9M |
| Mar 2029 | $1.9M | $2.0M | $-114K | $-7.4M |
| Feb 2029 | $2.0M | $2.4M | $-401K | $-7.3M |
| Ene 2029 | $1.9M | $2.2M | $-317K | $-7.0M |
| Dic 2028 | $2.1M | $2.1M | $14K | $-6.7M |
| Nov 2028 | $1.9M | $2.1M | $-160K | $-6.7M |
| Oct 2028 | $2.1M | $4.6M | $-2.5M | $-6.6M |
| Sep 2028 | $1.9M | $2.8M | $-890K | $-4.1M |
| Ago 2028 | $1.8M | $1.9M | $-28K | $-3.2M |
| Jul 2028 | $1.9M | $2.3M | $-424K | $-3.2M |
| Jun 2028 | $2.2M | $1.9M | $330K | $-2.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $82K |
| Hometown Print | $84K |