| Ingresos TV | $509 |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $3K |
| Patrocinio | $3K |
| Merchandising | $175 |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $52K |
| Salarios jugadores | $507K |
| Salarios personal | $15K |
| Amortización de Fichajes | $1K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $51K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2029 | $58K | $573K | $-515K | $4.7M |
| Jan 2029 | $102K | $517K | $-415K | $5.2M |
| Dec 2028 | $63K | $494K | $-430K | $5.6M |
| Nov 2028 | $65K | $486K | $-421K | $6.1M |
| Oct 2028 | $58K | $538K | $-480K | $6.5M |
| Sep 2028 | $47K | $923K | $-875K | $7.1M |
| Aug 2028 | $8K | $394K | $-386K | $8.1M |
| Jul 2028 | $8K | $621K | $-613K | $8.7M |
| Jun 2028 | $50K | $470K | $-420K | $9.5M |
| May 2028 | $8K | $727K | $-719K | $10.1M |
| Apr 2028 | $33K | $510K | $-477K | $11.1M |
| Mar 2028 | $93K | $669K | $-577K | $11.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $35K |