| Ingresos TV | $941K |
| Bonus TV por Posición | $52K |
| Ingresos por partido | $12K |
| Patrocinio | $5K |
| Merchandising | $145K |
| Premio de Copa | $36K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $24K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.2M |
| Salarios personal | $12K |
| Amortización de Fichajes | $25K |
| Intereses de Deuda | $75K |
| Tarifas de Cesión (Gasto) | $14K |
| Mantenimiento instalaciones | $362K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $1.2M | $3.6M | $-2.4M | $-15.1M |
| Sep 2029 | $1.2M | $1.6M | $-341K | $-12.7M |
| Ago 2029 | $1.2M | $1.4M | $-215K | $-12.4M |
| Jul 2029 | $1.2M | $1.3M | $-27K | $-12.2M |
| Jun 2029 | $1.4M | $1.2M | $210K | $-12.2M |
| May 2029 | $1.2M | $1.8M | $-603K | $-12.4M |
| Abr 2029 | $1.2M | $1.3M | $-61K | $-11.9M |
| Mar 2029 | $1.2M | $1.4M | $-143K | $-11.8M |
| Feb 2029 | $1.4M | $1.7M | $-238K | $-11.7M |
| Ene 2029 | $1.1M | $1.7M | $-508K | $-11.5M |
| Dic 2028 | $1.2M | $1.5M | $-302K | $-11.0M |
| Nov 2028 | $1.3M | $1.6M | $-300K | $-10.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $63K |
| Greenfield Foods | $94K |