| Ingresos TV | $957K |
| Bonus TV por Posición | $235K |
| Ingresos por partido | $0 |
| Patrocinio | $14K |
| Merchandising | $156K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $879K |
| Salarios personal | $25K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $27K |
| Tarifas de Cesión (Gasto) | $24K |
| Mantenimiento instalaciones | $365K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2029 | $1.4M | $1.3M | $43K | $-5.9M |
| Feb 2029 | $1.4M | $1.5M | $-94K | $-6.0M |
| Jan 2029 | $1.4M | $1.6M | $-267K | $-5.9M |
| Dec 2028 | $1.5M | $1.6M | $-42K | $-5.6M |
| Nov 2028 | $1.5M | $1.3M | $170K | $-5.6M |
| Oct 2028 | $1.5M | $1.8M | $-222K | $-5.7M |
| Sep 2028 | $1.3M | $2.0M | $-713K | $-5.5M |
| Aug 2028 | $1.4M | $1.6M | $-232K | $-4.8M |
| Jul 2028 | $1.4M | $2.9M | $-1.5M | $-4.6M |
| Jun 2028 | $1.4M | $1.8M | $-385K | $-3.1M |
| May 2028 | $1.4M | $1.9M | $-559K | $-2.7M |
| Apr 2028 | $1.5M | $1.6M | $-105K | $-2.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $85K |
| Hometown Print | $83K |