| Ingresos TV | $2.7M |
| Bonus TV por Posición | $289K |
| Ingresos por partido | $20K |
| Patrocinio | $39K |
| Merchandising | $436K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.4M |
| Salarios personal | $15K |
| Amortización de Fichajes | $15K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $669K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $3.5M | $3.1M | $406K | $50.4M |
| Sep 2029 | $4.2M | $2.5M | $1.7M | $50.0M |
| Aug 2029 | $4.2M | $2.5M | $1.7M | $59.5M |
| Jul 2029 | $4.1M | $2.5M | $1.6M | $57.8M |
| Jun 2029 | $6.3M | $2.3M | $4.1M | $56.3M |
| May 2029 | $4.0M | $3.5M | $527K | $52.2M |
| Apr 2029 | $3.9M | $2.7M | $1.1M | $51.6M |
| Mar 2029 | $3.9M | $2.7M | $1.3M | $50.5M |
| Feb 2029 | $4.1M | $2.6M | $1.5M | $49.2M |
| Jan 2029 | $4.4M | $2.7M | $1.8M | $47.7M |
| Dec 2028 | $3.7M | $2.6M | $1.1M | $45.9M |
| Nov 2028 | $3.7M | $2.5M | $1.1M | $44.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $236K |
| Local Dairy Co. | $237K |