| Ingresos TV | $23K |
| Bonus TV por Posición | $2K |
| Ingresos por partido | $7K |
| Patrocinio | $33K |
| Merchandising | $4K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $17K |
| Salarios jugadores | $1.5M |
| Salarios personal | $27K |
| Amortización de Fichajes | $79K |
| Intereses de Deuda | $23K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $196K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2029 | $88K | $1.8M | $-1.7M | $-4.3M |
| Jan 2029 | $89K | $1.8M | $-1.7M | $-2.7M |
| Dec 2028 | $265K | $1.7M | $-1.4M | $-1.0M |
| Nov 2028 | $95K | $1.5M | $-1.4M | $339K |
| Oct 2028 | $179K | $1.8M | $-1.6M | $1.7M |
| Sep 2028 | $74K | $2.8M | $-2.7M | $3.2M |
| Aug 2028 | $82K | $1.5M | $-1.4M | $5.8M |
| Jul 2028 | $64K | $1.5M | $-1.5M | $7.2M |
| Jun 2028 | $161K | $1.5M | $-1.3M | $8.7M |
| May 2028 | $64K | $1.6M | $-1.5M | $10.1M |
| Apr 2028 | $83K | $1.5M | $-1.4M | $11.9M |
| Mar 2028 | $123K | $1.7M | $-1.5M | $13.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $197K |
| Local Dairy Co. | $197K |