| Ingresos TV | $4.0M |
| Bonus TV por Posición | $417K |
| Ingresos por partido | $39K |
| Patrocinio | $52K |
| Merchandising | $856K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $30K |
| Inversión del propietario | $0 |
| Salarios jugadores | $6.4M |
| Salarios personal | $22K |
| Amortización de Fichajes | $178K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $44K |
| Mantenimiento instalaciones | $934K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2029 | $5.4M | $7.6M | $-2.2M | $-216K |
| Jun 2029 | $5.3M | $6.9M | $-1.5M | $1.8M |
| May 2029 | $5.9M | $12.3M | $-6.4M | $3.2M |
| Abr 2029 | $5.7M | $7.0M | $-1.3M | $9.4M |
| Mar 2029 | $5.8M | $5.2M | $589K | $10.6M |
| Feb 2029 | $6.1M | $5.8M | $254K | $10.1M |
| Ene 2029 | $7.8M | $4.9M | $2.8M | $9.6M |
| Dic 2028 | $5.6M | $5.1M | $555K | $6.6M |
| Nov 2028 | $5.9M | $5.8M | $131K | $5.9M |
| Oct 2028 | $6.0M | $7.6M | $-1.6M | $5.6M |
| Sep 2028 | $6.6M | $7.5M | $-847K | $7.0M |
| Ago 2028 | $6.1M | $6.1M | $-52K | $9.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $321K |
| Hometown Print | $303K |