| Ingresos TV | $2.0M |
| Bonus TV por Posición | $785K |
| Ingresos por partido | $15K |
| Patrocinio | $31K |
| Merchandising | $306K |
| 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 | $12K |
| Amortización de Fichajes | $3K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $656K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $3.2M | $2.0M | $1.2M | $26.1M |
| Oct 2029 | $3.4M | $2.7M | $740K | $24.9M |
| Sep 2029 | $3.0M | $3.4M | $-355K | $24.2M |
| Aug 2029 | $3.3M | $2.8M | $506K | $24.6M |
| Jul 2029 | $3.1M | $3.5M | $-337K | $24.1M |
| Jun 2029 | $2.8M | $2.6M | $237K | $24.4M |
| May 2029 | $2.9M | $3.2M | $-230K | $24.2M |
| Apr 2029 | $3.0M | $2.0M | $972K | $24.4M |
| Mar 2029 | $3.0M | $1.9M | $1.1M | $23.5M |
| Feb 2029 | $3.0M | $2.2M | $810K | $22.4M |
| Jan 2029 | $3.1M | $1.9M | $1.1M | $21.6M |
| Dec 2028 | $2.9M | $2.6M | $355K | $20.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $178K |
| Greenfield Foods | $188K |