| Ingresos TV | $1.9M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $2K |
| Patrocinio | $2K |
| Merchandising | $108K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $972K |
| Salarios personal | $22K |
| Amortización de Fichajes | $61K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $325K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $2.0M | $1.4M | $640K | $17.0M |
| Oct 2029 | $2.0M | $1.5M | $539K | $16.3M |
| Sep 2029 | $2.0M | $1.6M | $458K | $15.7M |
| Aug 2029 | $2.1M | $1.3M | $772K | $15.2M |
| Jul 2029 | $2.1M | $1.1M | $929K | $20.6M |
| Jun 2029 | $2.4M | $1.1M | $1.3M | $19.6M |
| May 2029 | $2.1M | $1.5M | $554K | $18.2M |
| Apr 2029 | $2.1M | $1.4M | $710K | $17.6M |
| Mar 2029 | $2.1M | $1.1M | $971K | $16.8M |
| Feb 2029 | $2.2M | $1.5M | $749K | $15.8M |
| Jan 2029 | $2.1M | $1.1M | $952K | $15.0M |
| Dec 2028 | $2.0M | $1.4M | $660K | $14.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $30K |