| Ingresos TV | $224K |
| Bonus TV por Posición | $113K |
| Ingresos por partido | $39K |
| Patrocinio | $101K |
| Merchandising | $1.5M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.3M |
| Salarios personal | $20K |
| Amortización de Fichajes | $176K |
| Intereses de Deuda | $46K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $426K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $1.9M | $2.9M | $-1.0M | $-10.8M |
| Nov 2029 | $2.0M | $2.6M | $-638K | $-10.0M |
| Oct 2029 | $1.9M | $3.0M | $-1.2M | $-9.5M |
| Sep 2029 | $1.8M | $2.1M | $-237K | $-8.5M |
| Aug 2029 | $1.8M | $2.1M | $-245K | $-8.5M |
| Jul 2029 | $1.9M | $1.9M | $-35K | $-8.4M |
| Jun 2029 | $1.9M | $2.2M | $-262K | $-8.0M |
| May 2029 | $1.9M | $3.0M | $-1.1M | $-7.9M |
| Apr 2029 | $2.0M | $2.6M | $-643K | $-6.9M |
| Mar 2029 | $1.9M | $2.4M | $-509K | $-6.5M |
| Feb 2029 | $1.9M | $2.6M | $-630K | $-6.1M |
| Jan 2029 | $2.2M | $2.5M | $-246K | $-5.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $633K |
| Local Dairy Co. | $578K |