| Ingresos TV | $298K |
| Bonus TV por Posición | $163K |
| Ingresos por partido | $0 |
| Patrocinio | $30K |
| Merchandising | $973K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.4M |
| Salarios personal | $43K |
| Amortización de Fichajes | $131K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $509K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2029 | $1.5M | $3.1M | $-1.6M | $18.1M |
| Jul 2029 | $3.1M | $3.2M | $-118K | $19.6M |
| Jun 2029 | $3.5M | $3.0M | $498K | $19.6M |
| May 2029 | $3.1M | $3.3M | $-280K | $18.9M |
| Abr 2029 | $3.1M | $3.2M | $-65K | $19.1M |
| Mar 2029 | $3.2M | $3.6M | $-432K | $19.0M |
| Feb 2029 | $3.3M | $3.6M | $-311K | $19.3M |
| Ene 2029 | $3.3M | $3.6M | $-386K | $19.5M |
| Dic 2028 | $3.1M | $3.3M | $-150K | $19.8M |
| Nov 2028 | $3.1M | $3.3M | $-269K | $19.8M |
| Oct 2028 | $3.1M | $7.4M | $-4.3M | $19.9M |
| Sep 2028 | $3.1M | $3.9M | $-769K | $24.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $175K |
| Greenfield Foods | $182K |