| Ingresos TV | $3.3M |
| Bonus TV por Posición | $133K |
| Ingresos por partido | $4K |
| Patrocinio | $30K |
| Merchandising | $435K |
| 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 | $14K |
| Amortización de Fichajes | $76K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $684K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $3.9M | $3.2M | $621K | $37.7M |
| Nov 2029 | $3.8M | $3.2M | $591K | $37.0M |
| Oct 2029 | $3.8M | $3.0M | $830K | $36.4M |
| Sep 2029 | $4.2M | $3.3M | $888K | $35.5M |
| Aug 2029 | $4.0M | $3.9M | $39K | $34.5M |
| Jul 2029 | $4.0M | $2.8M | $1.1M | $49.4M |
| Jun 2029 | $5.1M | $2.7M | $2.4M | $48.5M |
| May 2029 | $4.0M | $2.8M | $1.3M | $46.0M |
| Apr 2029 | $4.1M | $2.9M | $1.2M | $44.7M |
| Mar 2029 | $4.1M | $3.1M | $939K | $43.4M |
| Feb 2029 | $4.9M | $3.2M | $1.7M | $42.4M |
| Jan 2029 | $4.3M | $3.0M | $1.3M | $40.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $355K |
| Hometown Print | $357K |