| Ingresos TV | $2.0M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $11K |
| Patrocinio | $28K |
| Merchandising | $204K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $16K |
| Amortización de Fichajes | $16K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $461K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2028 | $2.3M | $1.8M | $492K | $16.4M |
| Oct 2028 | $2.3M | $1.9M | $347K | $15.9M |
| Sep 2028 | $2.8M | $2.6M | $274K | $15.5M |
| Aug 2028 | $2.2M | $1.6M | $589K | $15.3M |
| Jul 2028 | $2.2M | $1.7M | $594K | $14.7M |
| Jun 2028 | $2.7M | $1.6M | $1.1M | $14.0M |
| May 2028 | $2.3M | $1.8M | $436K | $12.9M |
| Apr 2028 | $2.3M | $1.5M | $747K | $12.5M |
| Mar 2028 | $2.3M | $1.5M | $763K | $11.7M |
| Feb 2028 | $2.3M | $1.8M | $540K | $10.9M |
| Jan 2028 | $2.4M | $1.7M | $690K | $10.4M |
| Dec 2027 | $2.3M | $1.7M | $581K | $9.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $172K |
| Greenfield Foods | $168K |