| Ingresos TV | $2.3M |
| Bonus TV por Posición | $512K |
| Ingresos por partido | $11K |
| Patrocinio | $31K |
| Merchandising | $274K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $280 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $30K |
| Amortización de Fichajes | $28K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $663K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2029 | $3.1M | $2.1M | $1.1M | $25.2M |
| Ago 2029 | $2.7M | $2.0M | $683K | $24.1M |
| Jul 2029 | $3.6M | $2.1M | $1.5M | $23.4M |
| Jun 2029 | $3.9M | $2.1M | $1.9M | $21.9M |
| May 2029 | $3.4M | $3.0M | $404K | $44.7M |
| Abr 2029 | $3.4M | $1.7M | $1.6M | $44.2M |
| Mar 2029 | $3.3M | $1.7M | $1.6M | $42.5M |
| Feb 2029 | $3.3M | $1.7M | $1.6M | $40.9M |
| Ene 2029 | $4.2M | $1.8M | $2.5M | $39.2M |
| Dic 2028 | $5.2M | $1.8M | $3.4M | $36.7M |
| Nov 2028 | $4.7M | $1.8M | $2.9M | $33.3M |
| Oct 2028 | $4.2M | $2.1M | $2.1M | $30.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $205K |
| Local Dairy Co. | $162K |