| Ingresos TV | $531K |
| Bonus TV por Posición | $89K |
| Ingresos por partido | $8K |
| Patrocinio | $31K |
| Merchandising | $384K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $68K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $15K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $14K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $353K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2029 | $1.1M | $1.5M | $-434K | $-3.4M |
| May 2029 | $1.2M | $1.8M | $-641K | $-2.9M |
| Abr 2029 | $1.3M | $1.5M | $-291K | $-2.3M |
| Mar 2029 | $1.4M | $1.5M | $-71K | $-2.0M |
| Feb 2029 | $1.3M | $1.4M | $-112K | $-1.9M |
| Ene 2029 | $1.9M | $1.3M | $650K | $-1.8M |
| Dic 2028 | $1.2M | $1.3M | $-39K | $-2.5M |
| Nov 2028 | $1.2M | $1.3M | $-39K | $-2.4M |
| Oct 2028 | $1.2M | $1.4M | $-140K | $-2.4M |
| Sep 2028 | $1.2M | $1.5M | $-296K | $-2.2M |
| Ago 2028 | $1.2M | $1.8M | $-574K | $-1.9M |
| Jul 2028 | $1.7M | $1.4M | $273K | $-1.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $313K |
| Greenfield Foods | $339K |