| Ingresos TV | $2.3M |
| Bonus TV por Posición | $827K |
| Ingresos por partido | $0 |
| Patrocinio | $20K |
| Merchandising | $748K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.5M |
| Salarios personal | $18K |
| Amortización de Fichajes | $16K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $748K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2029 | $3.9M | $3.2M | $667K | $39.3M |
| Apr 2029 | $4.0M | $2.7M | $1.3M | $38.6M |
| Mar 2029 | $3.7M | $3.2M | $544K | $37.3M |
| Feb 2029 | $3.9M | $3.4M | $508K | $36.8M |
| Jan 2029 | $4.0M | $3.4M | $635K | $36.2M |
| Dec 2028 | $3.7M | $4.0M | $-328K | $35.6M |
| Nov 2028 | $4.2M | $3.3M | $895K | $35.9M |
| Oct 2028 | $3.4M | $3.9M | $-473K | $35.0M |
| Sep 2028 | $5.9M | $3.9M | $1.9M | $35.4M |
| Aug 2028 | $4.1M | $2.7M | $1.4M | $33.8M |
| Jul 2028 | $5.1M | $2.6M | $2.5M | $32.4M |
| Jun 2028 | $5.3M | $2.7M | $2.6M | $29.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $236K |
| Westside Builders | $231K |