| Ingresos TV | $2.5M |
| Bonus TV por Posición | $1.1M |
| Ingresos por partido | $39K |
| Patrocinio | $38K |
| Merchandising | $339K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.9M |
| Salarios personal | $41K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $774K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2029 | $4.0M | $3.7M | $236K | $7.3M |
| Feb 2029 | $4.1M | $4.3M | $-159K | $7.1M |
| Jan 2029 | $3.2M | $2.9M | $264K | $7.2M |
| Dec 2028 | $3.4M | $3.1M | $332K | $6.9M |
| Nov 2028 | $3.2M | $2.4M | $861K | $6.6M |
| Oct 2028 | $3.3M | $2.7M | $600K | $27.9M |
| Sep 2028 | $3.2M | $2.2M | $1.1M | $27.3M |
| Aug 2028 | $3.3M | $2.1M | $1.2M | $26.2M |
| Jul 2028 | $3.7M | $2.7M | $1.1M | $25.0M |
| Jun 2028 | $4.1M | $2.1M | $2.0M | $24.0M |
| May 2028 | $3.3M | $2.6M | $789K | $22.0M |
| Apr 2028 | $3.6M | $2.7M | $882K | $21.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $216K |
| Hometown Print | $243K |