| Ingresos TV | $3.5M |
| Bonus TV por Posición | $380K |
| Ingresos por partido | $54K |
| Patrocinio | $50K |
| Merchandising | $784K |
| 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 | $23K |
| Amortización de Fichajes | $70K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $903K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $4.8M | $3.9M | $886K | $23.6M |
| Sep 2029 | $5.1M | $4.5M | $635K | $22.7M |
| Aug 2029 | $4.5M | $3.4M | $1.1M | $22.0M |
| Jul 2029 | $6.1M | $3.4M | $2.7M | $49.2M |
| Jun 2029 | $4.6M | $2.9M | $1.7M | $46.4M |
| May 2029 | $4.6M | $3.6M | $989K | $44.7M |
| Apr 2029 | $4.6M | $3.0M | $1.5M | $43.6M |
| Mar 2029 | $4.6M | $3.1M | $1.5M | $42.0M |
| Feb 2029 | $4.6M | $4.8M | $-225K | $40.5M |
| Jan 2029 | $4.8M | $3.6M | $1.2M | $40.6M |
| Dec 2028 | $4.7M | $3.7M | $1.0M | $39.3M |
| Nov 2028 | $5.0M | $3.8M | $1.2M | $38.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $265K |
| Greenfield Foods | $340K |