| Ingresos TV | $496K |
| Bonus TV por Posición | $198K |
| Ingresos por partido | $54K |
| Patrocinio | $31K |
| Merchandising | $465K |
| Premio de Copa | $78K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $99K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $12K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $90K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $364K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $1.4M | $2.2M | $-740K | $-20.0M |
| Oct 2029 | $1.4M | $2.1M | $-752K | $-19.3M |
| Sep 2029 | $1.3M | $2.1M | $-762K | $-18.5M |
| Aug 2029 | $1.2M | $1.6M | $-448K | $-17.8M |
| Jul 2029 | $3.9M | $2.4M | $1.4M | $-17.3M |
| Jun 2029 | $1.2M | $1.4M | $-240K | $-18.8M |
| May 2029 | $1.2M | $2.6M | $-1.4M | $-18.6M |
| Apr 2029 | $1.3M | $1.6M | $-297K | $-17.2M |
| Mar 2029 | $1.3M | $1.7M | $-371K | $-16.9M |
| Feb 2029 | $1.4M | $1.9M | $-500K | $-16.5M |
| Jan 2029 | $1.3M | $1.7M | $-429K | $-16.0M |
| Dec 2028 | $1.4M | $2.0M | $-606K | $-15.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $384K |
| Local Dairy Co. | $460K |