| Ingresos TV | $223K |
| Bonus TV por Posición | $18K |
| Ingresos por partido | $23K |
| Patrocinio | $102K |
| Merchandising | $948K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $64K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $23K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $328K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2029 | $1.4M | $1.6M | $-174K | $1.3M |
| Feb 2029 | $1.9M | $1.2M | $663K | $1.5M |
| Ene 2029 | $1.4M | $1.3M | $64K | $819K |
| Dic 2028 | $1.4M | $1.3M | $136K | $755K |
| Nov 2028 | $1.4M | $1.2M | $275K | $619K |
| Oct 2028 | $1.5M | $3.3M | $-1.8M | $344K |
| Sep 2028 | $6.1M | $2.3M | $3.8M | $2.1M |
| Ago 2028 | $1.4M | $1.4M | $28K | $-1.7M |
| Jul 2028 | $1.4M | $1.5M | $-62K | $-1.7M |
| Jun 2028 | $1.6M | $1.7M | $-145K | $-1.7M |
| May 2028 | $1.7M | $1.9M | $-210K | $-1.5M |
| Abr 2028 | $1.6M | $1.7M | $-62K | $-1.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $557K |
| Westside Builders | $663K |