| Ingresos TV | $233K |
| Bonus TV por Posición | $72K |
| Ingresos por partido | $0 |
| Patrocinio | $93K |
| Merchandising | $696K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $17K |
| Amortización de Fichajes | $31K |
| Intereses de Deuda | $55K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $260K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $1.1M | $1.8M | $-678K | $-12.8M |
| Sep 2029 | $1.0M | $2.1M | $-1.1M | $-12.1M |
| Aug 2029 | $1.0M | $1.2M | $-160K | $-11.1M |
| Jul 2029 | $1.1M | $1.2M | $-130K | $-10.9M |
| Jun 2029 | $1.1M | $1.4M | $-311K | $-10.8M |
| May 2029 | $1.1M | $1.6M | $-467K | $-10.5M |
| Apr 2029 | $1.1M | $2.1M | $-941K | $-10.0M |
| Mar 2029 | $1.1M | $1.7M | $-533K | $-9.1M |
| Feb 2029 | $1.2M | $2.8M | $-1.6M | $-8.6M |
| Jan 2029 | $1.2M | $2.0M | $-758K | $-6.6M |
| Dec 2028 | $1.2M | $1.7M | $-513K | $-5.9M |
| Nov 2028 | $1.2M | $1.7M | $-433K | $-5.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $567K |
| Hometown Print | $548K |