| Ingresos TV | $140K |
| Bonus TV por Posición | $72K |
| Ingresos por partido | $0 |
| Patrocinio | $20K |
| Merchandising | $146K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $856K |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $12K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $15K |
| Mantenimiento instalaciones | $351K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $1.2M | $1.6M | $-351K | $8.7M |
| Sep 2029 | $1.2M | $1.8M | $-523K | $9.1M |
| Aug 2029 | $1.3M | $1.5M | $-225K | $9.6M |
| Jul 2029 | $1.2M | $1.5M | $-271K | $9.8M |
| Jun 2029 | $1.2M | $1.5M | $-251K | $10.1M |
| May 2029 | $1.2M | $1.8M | $-638K | $10.3M |
| Apr 2029 | $1.2M | $1.5M | $-260K | $11.0M |
| Mar 2029 | $2.2M | $1.5M | $665K | $11.2M |
| Feb 2029 | $2.2M | $1.7M | $481K | $10.6M |
| Jan 2029 | $1.4M | $1.3M | $83K | $10.1M |
| Dec 2028 | $1.4M | $1.2M | $235K | $10.0M |
| Nov 2028 | $1.3M | $1.3M | $75K | $9.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $117K |
| Greenfield Foods | $119K |