| Ingresos TV | $2.5M |
| Bonus TV por Posición | $952K |
| Ingresos por partido | $134K |
| Patrocinio | $37K |
| Merchandising | $554K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $13K |
| Amortización de Fichajes | $7K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $747K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $4.2M | $2.0M | $2.2M | $47.6M |
| Oct 2029 | $5.0M | $2.6M | $2.4M | $45.4M |
| Sep 2029 | $5.2M | $2.1M | $3.2M | $43.1M |
| Aug 2029 | $4.6M | $2.1M | $2.5M | $39.9M |
| Jul 2029 | $4.2M | $2.8M | $1.4M | $37.3M |
| Jun 2029 | $4.3M | $2.4M | $2.0M | $36.0M |
| May 2029 | $4.7M | $2.3M | $2.4M | $34.0M |
| Apr 2029 | $4.4M | $2.1M | $2.3M | $31.6M |
| Mar 2029 | $4.4M | $2.0M | $2.4M | $29.3M |
| Feb 2029 | $4.1M | $2.0M | $2.1M | $26.9M |
| Jan 2029 | $4.2M | $1.8M | $2.4M | $24.8M |
| Dec 2028 | $3.7M | $1.9M | $1.8M | $22.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $226K |
| Local Dairy Co. | $217K |