| Ingresos TV | $2.6M |
| Bonus TV por Posición | $652K |
| Ingresos por partido | $175K |
| Patrocinio | $40K |
| Merchandising | $194K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $29K |
| Amortización de Fichajes | $4K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $635K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $3.6M | $2.0M | $1.6M | $34.5M |
| Oct 2029 | $3.6M | $2.5M | $1.1M | $32.9M |
| Sep 2029 | $3.0M | $1.9M | $1.1M | $31.8M |
| Aug 2029 | $2.9M | $1.8M | $1.1M | $45.5M |
| Jul 2029 | $2.9M | $1.8M | $1.1M | $44.4M |
| Jun 2029 | $3.7M | $1.6M | $2.0M | $43.2M |
| May 2029 | $3.0M | $1.7M | $1.3M | $41.2M |
| Apr 2029 | $2.9M | $1.8M | $1.1M | $39.8M |
| Mar 2029 | $3.0M | $2.0M | $943K | $38.8M |
| Feb 2029 | $3.0M | $2.3M | $721K | $37.8M |
| Jan 2029 | $3.2M | $2.1M | $1.1M | $37.1M |
| Dec 2028 | $3.1M | $1.9M | $1.2M | $36.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $254K |
| Hometown Print | $224K |