| Ingresos TV | $2.2M |
| Bonus TV por Posición | $850K |
| Ingresos por partido | $0 |
| Patrocinio | $31K |
| Merchandising | $295K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $951K |
| Salarios personal | $39K |
| Amortización de Fichajes | $28K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $696K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| 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 |
| Sep 2028 | $6.7M | $2.6M | $4.1M | $28.2M |
| Ago 2028 | $3.2M | $2.3M | $892K | $24.1M |
| Jul 2028 | $3.4M | $2.0M | $1.5M | $23.1M |
| Jun 2028 | $4.0M | $2.0M | $2.0M | $21.6M |
| May 2028 | $3.4M | $2.7M | $757K | $19.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $205K |
| Local Dairy Co. | $162K |