| Ingresos TV | $1.4M |
| Bonus TV por Posición | $625K |
| Ingresos por partido | $43K |
| Patrocinio | $1K |
| Merchandising | $105K |
| Premio de Copa | $0 |
| Premio Continental | $2.4M |
| Pago paracaídas | $0 |
| Premios | $110K |
| Tarifas de Cesión (Ingreso) | $5K |
| Inversión del propietario | $0 |
| Salarios jugadores | $680K |
| Salarios personal | $24K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $345K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dic 2029 | $4.7M | $1.0M | $3.7M | $36.0M |
| Nov 2029 | $4.4M | $1.0M | $3.3M | $32.3M |
| Oct 2029 | $3.1M | $1.6M | $1.5M | $29.0M |
| Sep 2029 | $5.5M | $954K | $4.6M | $27.5M |
| Ago 2029 | $1.9M | $1.0M | $918K | $22.9M |
| Jul 2029 | $1.9M | $1.0M | $907K | $22.0M |
| Jun 2029 | $1.8M | $1.2M | $577K | $21.1M |
| May 2029 | $1.8M | $1.2M | $639K | $20.5M |
| Abr 2029 | $1.2M | $1.1M | $154K | $19.9M |
| Mar 2029 | $1.2M | $893K | $308K | $21.5M |
| Feb 2029 | $1.2M | $788K | $435K | $21.2M |
| Ene 2029 | $1.3M | $778K | $532K | $20.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $18K |