| Ingresos TV | $2.4M |
| Bonus TV por Posición | $753K |
| Ingresos por partido | $69K |
| Patrocinio | $31K |
| Merchandising | $767K |
| Premio de Copa | $353K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.8M |
| Salarios personal | $26K |
| Amortización de Fichajes | $59K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $784K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2029 | $4.4M | $3.6M | $730K | $24.4M |
| May 2029 | $4.0M | $3.5M | $439K | $23.6M |
| Apr 2029 | $4.4M | $3.3M | $1.1M | $23.2M |
| Mar 2029 | $3.9M | $3.2M | $710K | $22.0M |
| Feb 2029 | $4.2M | $2.8M | $1.4M | $21.2M |
| Jan 2029 | $5.6M | $2.7M | $2.8M | $19.8M |
| Dec 2028 | $4.2M | $2.9M | $1.3M | $16.9M |
| Nov 2028 | $4.2M | $2.5M | $1.7M | $15.6M |
| Oct 2028 | $4.2M | $3.1M | $1.1M | $13.8M |
| Sep 2028 | $4.5M | $3.0M | $1.5M | $12.6M |
| Aug 2028 | $4.3M | $3.1M | $1.1M | $11.1M |
| Jul 2028 | $4.0M | $3.0M | $966K | $9.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $178K |
| Hometown Print | $198K |