| Ingresos TV | $2.9M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $36K |
| Merchandising | $706K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $13K |
| Amortización de Fichajes | $57K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $714K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $3.6M | $2.6M | $969K | $28.8M |
| Nov 2029 | $3.6M | $2.5M | $1.1M | $27.8M |
| Oct 2029 | $3.6M | $2.7M | $880K | $26.7M |
| Sep 2029 | $3.6M | $3.1M | $475K | $25.7M |
| Aug 2029 | $3.8M | $3.5M | $266K | $25.2M |
| Jul 2029 | $4.1M | $3.7M | $410K | $24.9M |
| Jun 2029 | $3.6M | $3.2M | $454K | $24.4M |
| May 2029 | $3.7M | $3.9M | $-138K | $23.9M |
| Apr 2029 | $3.8M | $3.3M | $498K | $24.0M |
| Mar 2029 | $4.2M | $3.1M | $1.1M | $23.4M |
| Feb 2029 | $4.5M | $2.7M | $1.7M | $22.3M |
| Jan 2029 | $6.2M | $2.9M | $3.3M | $20.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $218K |
| Westside Builders | $216K |