| Ingresos TV | $4.6M |
| Bonus TV por Posición | $269K |
| Ingresos por partido | $0 |
| Patrocinio | $41K |
| Merchandising | $868K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $45K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.1M |
| Salarios personal | $19K |
| Amortización de Fichajes | $18K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $877K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2029 | $5.8M | $4.0M | $1.8M | $54.0M |
| May 2029 | $4.6M | $5.0M | $-357K | $52.2M |
| Apr 2029 | $4.7M | $4.1M | $650K | $52.6M |
| Mar 2029 | $4.8M | $3.9M | $866K | $51.9M |
| Feb 2029 | $4.8M | $4.7M | $121K | $51.0M |
| Jan 2029 | $5.1M | $4.0M | $1.1M | $50.9M |
| Dec 2028 | $5.3M | $4.0M | $1.4M | $49.8M |
| Nov 2028 | $4.9M | $3.9M | $1.0M | $48.4M |
| Oct 2028 | $5.1M | $4.2M | $837K | $47.4M |
| Sep 2028 | $5.4M | $3.9M | $1.5M | $46.5M |
| Aug 2028 | $5.1M | $3.7M | $1.4M | $45.0M |
| Jul 2028 | $6.2M | $3.8M | $2.3M | $43.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $274K |
| Greenfield Foods | $223K |