| Ingresos TV | $2.2M |
| Bonus TV por Posición | $893K |
| Ingresos por partido | $286K |
| Patrocinio | $33K |
| Merchandising | $499K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $17K |
| Amortización de Fichajes | $12K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $743K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $3.9M | $2.2M | $1.7M | $14.1M |
| Nov 2029 | $4.1M | $2.2M | $2.0M | $12.3M |
| Oct 2029 | $3.3M | $2.4M | $895K | $10.3M |
| Sep 2029 | $3.6M | $1.7M | $1.9M | $44.2M |
| Aug 2029 | $3.6M | $1.7M | $1.9M | $42.3M |
| Jul 2029 | $4.3M | $1.7M | $2.6M | $40.4M |
| Jun 2029 | $3.5M | $1.9M | $1.7M | $37.8M |
| May 2029 | $3.7M | $2.0M | $1.8M | $36.1M |
| Apr 2029 | $3.7M | $2.6M | $1.1M | $34.4M |
| Mar 2029 | $3.7M | $2.0M | $1.7M | $33.2M |
| Feb 2029 | $3.9M | $2.0M | $1.9M | $31.4M |
| Jan 2029 | $4.0M | $2.0M | $2.0M | $29.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $202K |
| Greenfield Foods | $199K |