| Ingresos TV | $2.5M |
| Bonus TV por Posición | $297K |
| Ingresos por partido | $0 |
| Patrocinio | $37K |
| Merchandising | $720K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.4M |
| Salarios personal | $14K |
| Amortización de Fichajes | $154K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $777K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2029 | $3.6M | $4.3M | $-744K | $13.8M |
| Feb 2029 | $3.6M | $3.4M | $198K | $14.4M |
| Jan 2029 | $3.7M | $3.3M | $447K | $14.1M |
| Dec 2028 | $4.4M | $3.3M | $1.1M | $13.5M |
| Nov 2028 | $3.8M | $3.9M | $-96K | $12.2M |
| Oct 2028 | $3.6M | $4.1M | $-567K | $12.1M |
| Sep 2028 | $3.7M | $5.8M | $-2.1M | $12.5M |
| Aug 2028 | $3.8M | $3.7M | $183K | $14.5M |
| Jul 2028 | $4.3M | $3.9M | $413K | $14.1M |
| Jun 2028 | $4.2M | $3.5M | $704K | $13.6M |
| May 2028 | $3.6M | $3.8M | $-173K | $12.7M |
| Apr 2028 | $3.6M | $2.9M | $681K | $12.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $232K |
| Local Dairy Co. | $212K |