| Ingresos TV | $3.0M |
| Bonus TV por Posición | $618K |
| Ingresos por partido | $3K |
| Patrocinio | $47K |
| Merchandising | $378K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.8M |
| Salarios personal | $25K |
| Amortización de Fichajes | $3K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $735K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $4.1M | $3.6M | $483K | $82.9M |
| Sep 2029 | $4.1M | $3.2M | $909K | $82.4M |
| Aug 2029 | $4.5M | $2.8M | $1.7M | $81.5M |
| Jul 2029 | $4.6M | $2.7M | $1.9M | $91.2M |
| Jun 2029 | $6.5M | $2.5M | $4.0M | $89.3M |
| May 2029 | $4.6M | $3.1M | $1.5M | $85.3M |
| Apr 2029 | $5.3M | $2.6M | $2.7M | $83.8M |
| Mar 2029 | $5.2M | $2.9M | $2.3M | $81.1M |
| Feb 2029 | $4.6M | $2.7M | $1.9M | $78.8M |
| Jan 2029 | $5.9M | $2.9M | $3.0M | $76.9M |
| Dec 2028 | $6.2M | $3.0M | $3.2M | $73.8M |
| Nov 2028 | $7.4M | $3.0M | $4.4M | $70.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $293K |
| Greenfield Foods | $269K |