| Ingresos TV | $940K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $38K |
| Patrocinio | $1K |
| Merchandising | $29K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $17K |
| Inversión del propietario | $0 |
| Salarios jugadores | $663K |
| Salarios personal | $15K |
| Amortización de Fichajes | $291 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $224K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2029 | $1.0M | $903K | $123K | $13.4M |
| Feb 2029 | $1.3M | $816K | $435K | $13.3M |
| Ene 2029 | $1.2M | $840K | $347K | $12.9M |
| Dic 2028 | $1.1M | $779K | $367K | $12.5M |
| Nov 2028 | $1.5M | $799K | $706K | $12.1M |
| Oct 2028 | $1.9M | $1.1M | $837K | $14.9M |
| Sep 2028 | $1.3M | $778K | $538K | $14.1M |
| Ago 2028 | $1.3M | $770K | $498K | $13.5M |
| Jul 2028 | $1.3M | $733K | $597K | $13.0M |
| Jun 2028 | $1.3M | $735K | $571K | $12.4M |
| May 2028 | $1.5M | $1.2M | $297K | $11.9M |
| Abr 2028 | $1.4M | $842K | $549K | $11.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $15K |