| Ingresos TV | $229K |
| Bonus TV por Posición | $47K |
| Ingresos por partido | $75K |
| Patrocinio | $96K |
| Merchandising | $1.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $15K |
| Amortización de Fichajes | $130K |
| Intereses de Deuda | $2K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $337K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $1.5M | $2.1M | $-625K | $-678K |
| Oct 2029 | $1.4M | $2.3M | $-898K | $-183K |
| Sep 2029 | $1.4M | $1.8M | $-429K | $584K |
| Aug 2029 | $1.4M | $2.1M | $-638K | $882K |
| Jul 2029 | $5.5M | $2.0M | $3.5M | $1.5M |
| Jun 2029 | $1.5M | $2.0M | $-458K | $-2.2M |
| May 2029 | $1.6M | $2.9M | $-1.4M | $-1.8M |
| Apr 2029 | $1.5M | $2.1M | $-568K | $-590K |
| Mar 2029 | $1.6M | $2.1M | $-489K | $-151K |
| Feb 2029 | $1.6M | $2.3M | $-683K | $210K |
| Jan 2029 | $1.6M | $2.0M | $-416K | $764K |
| Dec 2028 | $1.6M | $1.9M | $-250K | $1.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $649K |
| Greenfield Foods | $503K |