| Ingresos TV | $3.4M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $37K |
| Patrocinio | $43K |
| Merchandising | $610K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $340K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $20K |
| Amortización de Fichajes | $3K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $739K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2029 | $4.4M | $2.7M | $1.7M | $40.9M |
| Jan 2029 | $4.3M | $2.8M | $1.4M | $39.2M |
| Dec 2028 | $4.1M | $3.0M | $1.1M | $37.8M |
| Nov 2028 | $4.1M | $3.0M | $1.2M | $36.7M |
| Oct 2028 | $4.3M | $3.2M | $1.1M | $35.5M |
| Sep 2028 | $4.8M | $3.0M | $1.8M | $34.4M |
| Aug 2028 | $4.2M | $2.7M | $1.5M | $32.7M |
| Jul 2028 | $5.4M | $2.1M | $3.3M | $31.2M |
| Jun 2028 | $5.5M | $2.1M | $3.3M | $27.9M |
| May 2028 | $4.2M | $2.7M | $1.4M | $24.5M |
| Apr 2028 | $4.2M | $2.1M | $2.1M | $23.1M |
| Mar 2028 | $4.4M | $2.6M | $1.8M | $21.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $299K |
| Greenfield Foods | $217K |