| Ingresos TV | $1.2M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $6K |
| Patrocinio | $20K |
| Merchandising | $152K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $2K |
| Inversión del propietario | $0 |
| Salarios jugadores | $943K |
| Salarios personal | $20K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $369K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $1.4M | $1.3M | $31K | $10.0M |
| Aug 2028 | $1.4M | $1.4M | $-45K | $10.0M |
| Jul 2028 | $1.6M | $1.7M | $-110K | $10.0M |
| Jun 2028 | $1.7M | $1.3M | $365K | $10.1M |
| May 2028 | $1.7M | $1.8M | $-68K | $9.8M |
| Apr 2028 | $1.5M | $1.5M | $32K | $9.8M |
| Mar 2028 | $1.6M | $1.3M | $397K | $9.8M |
| Feb 2028 | $1.7M | $1.2M | $479K | $9.4M |
| Jan 2028 | $1.8M | $1.4M | $396K | $8.9M |
| Dec 2027 | $1.9M | $1.2M | $721K | $8.5M |
| Nov 2027 | $1.7M | $1.3M | $402K | $7.8M |
| Oct 2027 | $1.9M | $2.0M | $-142K | $7.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $117K |
| Greenfield Foods | $119K |