| Ingresos TV | $2.8M |
| Bonus TV por Posición | $879K |
| Ingresos por partido | $35K |
| Patrocinio | $49K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $36K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.7M |
| Salarios personal | $21K |
| Amortización de Fichajes | $113K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $920K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $4.9M | $5.7M | $-841K | $44.2M |
| Oct 2029 | $5.0M | $6.8M | $-1.8M | $44.9M |
| Sep 2029 | $5.4M | $5.0M | $454K | $46.6M |
| Aug 2029 | $4.7M | $4.7M | $-27K | $62.6M |
| Jul 2029 | $5.0M | $5.0M | $-79K | $62.6M |
| Jun 2029 | $6.6M | $4.7M | $1.9M | $63.0M |
| May 2029 | $4.7M | $7.2M | $-2.5M | $61.0M |
| Apr 2029 | $6.0M | $4.6M | $1.4M | $63.4M |
| Mar 2029 | $6.1M | $6.2M | $-82K | $61.9M |
| Feb 2029 | $4.9M | $5.0M | $-120K | $61.8M |
| Jan 2029 | $7.4M | $5.6M | $1.8M | $61.9M |
| Dec 2028 | $8.3M | $5.7M | $2.5M | $60.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $301K |
| Local Dairy Co. | $286K |