| Ingresos TV | $769K |
| Bonus TV por Posición | $195K |
| Ingresos por partido | $0 |
| Patrocinio | $97K |
| Merchandising | $1.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $24K |
| Amortización de Fichajes | $15K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $462K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Apr 2029 | $2.2M | $1.7M | $529K | $5.2M |
| Mar 2029 | $2.3M | $1.8M | $499K | $4.6M |
| Feb 2029 | $2.3M | $2.0M | $325K | $4.1M |
| Jan 2029 | $2.4M | $1.9M | $406K | $3.8M |
| Dec 2028 | $2.4M | $1.9M | $519K | $3.4M |
| Nov 2028 | $2.3M | $1.9M | $429K | $2.8M |
| Oct 2028 | $2.4M | $2.0M | $449K | $2.4M |
| Sep 2028 | $2.4M | $2.3M | $132K | $1.9M |
| Aug 2028 | $2.0M | $1.7M | $307K | $1.8M |
| Jul 2028 | $3.8M | $1.6M | $2.2M | $1.4M |
| Jun 2028 | $3.0M | $1.7M | $1.3M | $-773K |
| May 2028 | $2.1M | $1.7M | $396K | $-2.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $551K |
| Greenfield Foods | $615K |