| Ingresos TV | $2.1M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $31K |
| Merchandising | $424K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $22K |
| Amortización de Fichajes | $27K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $497K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Apr 2029 | $2.5M | $1.8M | $677K | $11.4M |
| Mar 2029 | $2.5M | $2.3M | $254K | $10.7M |
| Feb 2029 | $2.5M | $1.7M | $792K | $10.4M |
| Jan 2029 | $2.5M | $2.0M | $520K | $9.6M |
| Dec 2028 | $2.5M | $2.2M | $275K | $9.1M |
| Nov 2028 | $2.5M | $2.1M | $478K | $8.8M |
| Oct 2028 | $2.6M | $2.1M | $442K | $8.3M |
| Sep 2028 | $2.7M | $2.3M | $347K | $7.8M |
| Aug 2028 | $3.0M | $1.9M | $1.1M | $7.4M |
| Jul 2028 | $3.0M | $1.9M | $1.1M | $6.3M |
| Jun 2028 | $4.0M | $1.8M | $2.3M | $5.2M |
| May 2028 | $3.0M | $2.9M | $75K | $2.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $195K |
| Local Dairy Co. | $174K |