| Ingresos TV | $1.7M |
| Bonus TV por Posición | $883K |
| Ingresos por partido | $0 |
| Patrocinio | $25K |
| Merchandising | $819K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.3M |
| Salarios personal | $13K |
| Amortización de Fichajes | $62K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $760K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2029 | $12.5M | $4.1M | $8.4M | $27.5M |
| Jul 2029 | $3.5M | $3.0M | $499K | $19.0M |
| Jun 2029 | $5.1M | $2.7M | $2.4M | $18.5M |
| May 2029 | $3.4M | $3.2M | $121K | $16.0M |
| Apr 2029 | $3.4M | $2.6M | $743K | $15.8M |
| Mar 2029 | $3.5M | $3.4M | $57K | $15.0M |
| Feb 2029 | $3.4M | $5.8M | $-2.3M | $14.9M |
| Jan 2029 | $3.7M | $3.7M | $-5K | $17.2M |
| Dec 2028 | $3.4M | $3.7M | $-240K | $17.1M |
| Nov 2028 | $3.5M | $3.3M | $226K | $17.3M |
| Oct 2028 | $2.8M | $4.3M | $-1.5M | $17.0M |
| Sep 2028 | $11.8M | $3.2M | $8.7M | $18.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $138K |
| Greenfield Foods | $157K |