| Ingresos TV | $192K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $22K |
| Merchandising | $254K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $1.2M |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $669K |
| Salarios personal | $10K |
| Amortización de Fichajes | $1K |
| Intereses de Deuda | $36K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $421K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2029 | $1.6M | $1.1M | $486K | $-8.0M |
| Jun 2029 | $1.6M | $1.2M | $439K | $-8.4M |
| May 2029 | $1.6M | $1.6M | $-28K | $-8.9M |
| Abr 2029 | $1.6M | $1.5M | $132K | $-8.9M |
| Mar 2029 | $1.6M | $1.5M | $102K | $-9.0M |
| Feb 2029 | $1.7M | $1.5M | $188K | $-9.1M |
| Ene 2029 | $1.6M | $1.6M | $43K | $-9.3M |
| Dic 2028 | $1.7M | $1.4M | $269K | $-9.3M |
| Nov 2028 | $1.7M | $1.5M | $230K | $-9.6M |
| Oct 2028 | $1.7M | $2.1M | $-324K | $-9.8M |
| Sep 2028 | $3.0M | $2.0M | $1.1M | $-9.5M |
| Ago 2028 | $3.3M | $1.6M | $1.7M | $-10.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $139K |
| Local Dairy Co. | $122K |