| Ingresos TV | $844K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $96K |
| Merchandising | $1.4M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.3M |
| Salarios personal | $15K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $519K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $2.4M | $2.8M | $-461K | $4.1M |
| Sep 2029 | $2.4M | $2.4M | $11K | $4.5M |
| Aug 2029 | $2.4M | $2.4M | $-10K | $4.5M |
| Jul 2029 | $3.0M | $2.8M | $232K | $4.5M |
| Jun 2029 | $2.5M | $2.8M | $-234K | $4.3M |
| May 2029 | $2.6M | $2.8M | $-209K | $4.5M |
| Apr 2029 | $2.6M | $2.8M | $-195K | $4.8M |
| Mar 2029 | $2.6M | $2.7M | $-72K | $5.0M |
| Feb 2029 | $2.8M | $3.8M | $-1.0M | $5.0M |
| Jan 2029 | $2.8M | $2.9M | $-111K | $6.1M |
| Dec 2028 | $2.8M | $2.8M | $17K | $6.2M |
| Nov 2028 | $3.0M | $2.8M | $189K | $6.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $681K |
| Greenfield Foods | $473K |