| Ingresos TV | $793K |
| Bonus TV por Posición | $274K |
| Ingresos por partido | $182K |
| Patrocinio | $97K |
| Merchandising | $2.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $16K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.4M |
| Salarios personal | $24K |
| Amortización de Fichajes | $25K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $714K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $3.5M | $4.2M | $-658K | $5.5M |
| Sep 2029 | $3.2M | $4.6M | $-1.4M | $6.1M |
| Aug 2029 | $3.3M | $3.2M | $144K | $8.0M |
| Jul 2029 | $3.3M | $3.4M | $-99K | $7.9M |
| Jun 2029 | $5.9M | $3.2M | $2.7M | $7.9M |
| May 2029 | $3.2M | $2.8M | $458K | $5.2M |
| Apr 2029 | $3.2M | $2.8M | $477K | $4.7M |
| Mar 2029 | $3.3M | $2.8M | $549K | $4.2M |
| Feb 2029 | $4.3M | $3.9M | $382K | $3.6M |
| Jan 2029 | $3.5M | $3.6M | $-64K | $3.2M |
| Dec 2028 | $3.5M | $3.3M | $206K | $3.3M |
| Nov 2028 | $3.5M | $3.4M | $103K | $3.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $536K |
| Greenfield Foods | $633K |