| Ingresos TV | $228K |
| Bonus TV por Posición | $66K |
| Ingresos por partido | $1K |
| Patrocinio | $86K |
| Merchandising | $883K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $14K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $13K |
| Amortización de Fichajes | $24K |
| Intereses de Deuda | $12K |
| Tarifas de Cesión (Gasto) | $426 |
| Mantenimiento instalaciones | $289K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $1.3M | $1.5M | $-245K | $-2.8M |
| Oct 2029 | $1.3M | $1.7M | $-448K | $-2.6M |
| Sep 2029 | $1.3M | $1.5M | $-256K | $-2.2M |
| Aug 2029 | $1.3M | $1.3M | $8K | $-1.9M |
| Jul 2029 | $1.3M | $1.4M | $-63K | $-2.0M |
| Jun 2029 | $1.4M | $1.3M | $86K | $-1.9M |
| May 2029 | $1.4M | $2.0M | $-677K | $-2.0M |
| Apr 2029 | $1.4M | $1.5M | $-28K | $-1.4M |
| Mar 2029 | $1.4M | $1.5M | $-45K | $-1.4M |
| Feb 2029 | $1.4M | $1.6M | $-129K | $-1.4M |
| Jan 2029 | $1.4M | $1.5M | $-120K | $-1.3M |
| Dec 2028 | $1.4M | $1.7M | $-288K | $-1.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $528K |
| Local Dairy Co. | $505K |