| Ingresos TV | $483K |
| Bonus TV por Posición | $164K |
| Ingresos por partido | $239K |
| Patrocinio | $8K |
| Merchandising | $309K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $15K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $70K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $489K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2029 | $1.2M | $1.6M | $-423K | $-15.6M |
| Jul 2029 | $1.1M | $1.8M | $-664K | $-15.2M |
| Jun 2029 | $1.1M | $1.7M | $-635K | $-14.5M |
| May 2029 | $1.1M | $2.0M | $-889K | $-13.9M |
| Apr 2029 | $1.3M | $1.7M | $-428K | $-13.0M |
| Mar 2029 | $1.1M | $1.7M | $-604K | $-12.6M |
| Feb 2029 | $1.2M | $1.3M | $-142K | $-12.0M |
| Jan 2029 | $1.2M | $1.2M | $5K | $-11.8M |
| Dec 2028 | $1.2M | $1.2M | $-47K | $-11.8M |
| Nov 2028 | $1.3M | $1.2M | $77K | $-11.8M |
| Oct 2028 | $1.4M | $2.1M | $-713K | $-11.9M |
| Sep 2028 | $1.4M | $1.7M | $-301K | $-11.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $44K |
| Hometown Print | $52K |