| Ingresos TV | $1.3M |
| Bonus TV por Posición | $483K |
| Ingresos por partido | $0 |
| Patrocinio | $17K |
| Merchandising | $139K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $103K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $816K |
| Salarios personal | $12K |
| Amortización de Fichajes | $31K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $400K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $2.0M | $1.3M | $761K | $4.8M |
| Nov 2029 | $1.7M | $1.2M | $510K | $4.0M |
| Oct 2029 | $1.7M | $1.7M | $10K | $3.5M |
| Sep 2029 | $1.7M | $1.6M | $30K | $3.5M |
| Aug 2029 | $1.8M | $1.6M | $224K | $3.4M |
| Jul 2029 | $1.4M | $1.7M | $-301K | $3.1M |
| Jun 2029 | $1.5M | $1.6M | $-65K | $3.4M |
| May 2029 | $1.6M | $1.9M | $-256K | $3.4M |
| Apr 2029 | $1.5M | $1.7M | $-125K | $3.7M |
| Mar 2029 | $1.8M | $1.3M | $475K | $3.8M |
| Feb 2029 | $1.8M | $1.3M | $487K | $3.3M |
| Jan 2029 | $1.8M | $1.2M | $629K | $2.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $105K |
| Local Dairy Co. | $102K |