| Ingresos TV | $1.2M |
| Bonus TV por Posición | $333K |
| Ingresos por partido | $0 |
| Patrocinio | $18K |
| Merchandising | $140K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $988K |
| Salarios personal | $15K |
| Amortización de Fichajes | $34K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $82K |
| Mantenimiento instalaciones | $387K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2029 | $1.7M | $1.5M | $164K | $9.0M |
| Jan 2029 | $1.7M | $1.1M | $617K | $8.8M |
| Dec 2028 | $1.9M | $1.2M | $648K | $8.1M |
| Nov 2028 | $1.7M | $1.1M | $615K | $7.5M |
| Oct 2028 | $1.7M | $1.2M | $476K | $6.8M |
| Sep 2028 | $1.7M | $2.1M | $-411K | $6.3M |
| Aug 2028 | $1.9M | $1.4M | $446K | $7.5M |
| Jul 2028 | $1.9M | $1.7M | $170K | $7.0M |
| Jun 2028 | $2.1M | $1.4M | $682K | $6.8M |
| May 2028 | $2.0M | $1.6M | $359K | $6.1M |
| Apr 2028 | $1.5M | $1.3M | $205K | $5.7M |
| Mar 2028 | $1.6M | $1.3M | $355K | $5.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $118K |
| Greenfield Foods | $97K |