| Ingresos TV | $1.6M |
| Bonus TV por Posición | $420K |
| Ingresos por partido | $0 |
| Patrocinio | $2K |
| Merchandising | $57K |
| Premio de Copa | $875K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $69K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $642K |
| Salarios personal | $7K |
| Amortización de Fichajes | $7K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $367K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $3.1M | $1.0M | $2.0M | $16.1M |
| Nov 2029 | $1.9M | $1.0M | $908K | $14.1M |
| Oct 2029 | $2.4M | $1.0M | $1.4M | $13.2M |
| Sep 2029 | $2.0M | $1.1M | $830K | $11.8M |
| Aug 2029 | $1.9M | $967K | $982K | $10.9M |
| Jul 2029 | $2.2M | $1.2M | $963K | $10.0M |
| Jun 2029 | $1.9M | $990K | $950K | $9.0M |
| May 2029 | $2.1M | $1.2M | $829K | $8.0M |
| Apr 2029 | $1.7M | $1.2M | $487K | $7.2M |
| Mar 2029 | $1.9M | $902K | $978K | $19.0M |
| Feb 2029 | $1.9M | $923K | $961K | $18.0M |
| Jan 2029 | $1.9M | $794K | $1.1M | $17.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $20K |