| Ingresos TV | $1.0M |
| Bonus TV por Posición | $72K |
| Ingresos por partido | $10K |
| Patrocinio | $1K |
| Merchandising | $54K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $749K |
| Salarios personal | $15K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $329K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2029 | $1.2M | $1.1M | $75K | $2.8M |
| Jul 2029 | $1.2M | $1.2M | $-28K | $2.7M |
| Jun 2029 | $1.2M | $1.2M | $-41K | $2.7M |
| May 2029 | $1.2M | $1.2M | $-8K | $2.8M |
| Apr 2029 | $1.2M | $1.2M | $9K | $2.8M |
| Mar 2029 | $1.2M | $999K | $176K | $3.0M |
| Feb 2029 | $1.2M | $974K | $223K | $2.8M |
| Jan 2029 | $1.2M | $973K | $236K | $2.6M |
| Dec 2028 | $1.3M | $962K | $372K | $2.4M |
| Nov 2028 | $1.2M | $956K | $246K | $2.0M |
| Oct 2028 | $1.2M | $1.0M | $135K | $1.7M |
| Sep 2028 | $1.2M | $1.6M | $-384K | $1.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $15K |