| Ingresos TV | $1.1M |
| Bonus TV por Posición | $295K |
| Ingresos por partido | $0 |
| Patrocinio | $43K |
| Merchandising | $445K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.4M |
| Salarios personal | $14K |
| Amortización de Fichajes | $14K |
| Intereses de Deuda | $141K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $582K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2029 | $1.9M | $3.1M | $-1.2M | $-30.9M |
| Jul 2029 | $2.2M | $3.8M | $-1.6M | $-29.8M |
| Jun 2029 | $2.3M | $2.6M | $-295K | $-28.1M |
| May 2029 | $1.9M | $3.7M | $-1.8M | $-27.8M |
| Apr 2029 | $2.0M | $2.6M | $-646K | $-26.1M |
| Mar 2029 | $2.0M | $2.7M | $-717K | $-25.5M |
| Feb 2029 | $2.1M | $3.6M | $-1.5M | $-24.8M |
| Jan 2029 | $2.1M | $2.9M | $-827K | $-23.3M |
| Dec 2028 | $2.1M | $4.3M | $-2.2M | $-22.5M |
| Nov 2028 | $2.1M | $3.1M | $-1.0M | $-20.2M |
| Oct 2028 | $2.3M | $3.5M | $-1.1M | $-19.2M |
| Sep 2028 | $2.1M | $4.4M | $-2.3M | $-18.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $440K |
| Local Dairy Co. | $82K |