| Ingresos TV | $1.4M |
| Bonus TV por Posición | $248K |
| Ingresos por partido | $21K |
| Patrocinio | $22K |
| Merchandising | $558K |
| Premio de Copa | $0 |
| Premio Continental | $2.4M |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.2M |
| Salarios personal | $13K |
| Amortización de Fichajes | $18K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $563K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $4.6M | $3.8M | $843K | $14.6M |
| Oct 2029 | $3.5M | $3.5M | $25K | $13.7M |
| Sep 2029 | $6.8M | $3.1M | $3.7M | $13.7M |
| Aug 2029 | $2.7M | $2.3M | $463K | $10.0M |
| Jul 2029 | $11.8M | $2.6M | $9.2M | $9.5M |
| Jun 2029 | $4.5M | $2.8M | $1.7M | $306K |
| May 2029 | $2.8M | $3.0M | $-192K | $-1.4M |
| Apr 2029 | $2.8M | $3.1M | $-216K | $-1.2M |
| Mar 2029 | $2.8M | $3.0M | $-142K | $-1.0M |
| Feb 2029 | $2.9M | $4.1M | $-1.1M | $-916K |
| Jan 2029 | $3.0M | $3.3M | $-255K | $215K |
| Dec 2028 | $2.9M | $3.2M | $-317K | $452K |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $124K |
| Local Dairy Co. | $137K |