| Ingresos TV | $2.3M |
| Bonus TV por Posición | $763K |
| Ingresos por partido | $92K |
| Patrocinio | $3K |
| Merchandising | $207K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $4K |
| Amortización de Fichajes | $11K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $542K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2029 | $3.3M | $1.7M | $1.6M | $42.6M |
| Apr 2029 | $8.8M | $1.4M | $7.3M | $41.0M |
| Mar 2029 | $3.2M | $1.3M | $1.9M | $33.7M |
| Feb 2029 | $3.5M | $1.5M | $1.9M | $31.8M |
| Jan 2029 | $3.9M | $1.4M | $2.4M | $29.9M |
| Dec 2028 | $3.8M | $1.4M | $2.3M | $27.4M |
| Nov 2028 | $4.1M | $1.5M | $2.7M | $25.1M |
| Oct 2028 | $2.7M | $1.3M | $1.4M | $22.4M |
| Sep 2028 | $3.1M | $1.4M | $1.7M | $21.0M |
| Aug 2028 | $3.1M | $1.1M | $2.0M | $19.3M |
| Jul 2028 | $3.4M | $1.4M | $2.0M | $17.2M |
| Jun 2028 | $3.1M | $1.2M | $2.0M | $15.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $36K |