| Ingresos TV | $2.3M |
| Bonus TV por Posición | $373K |
| Ingresos por partido | $90K |
| Patrocinio | $40K |
| Merchandising | $708K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.1M |
| Salarios personal | $11K |
| Amortización de Fichajes | $28K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $700K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $3.6M | $2.9M | $694K | $36.0M |
| Nov 2029 | $4.1M | $2.9M | $1.2M | $35.2M |
| Oct 2029 | $3.7M | $2.9M | $811K | $34.0M |
| Sep 2029 | $4.0M | $3.6M | $436K | $33.2M |
| Aug 2029 | $4.1M | $2.5M | $1.6M | $62.9M |
| Jul 2029 | $4.0M | $3.1M | $969K | $61.4M |
| Jun 2029 | $5.3M | $2.7M | $2.6M | $60.4M |
| May 2029 | $4.0M | $2.5M | $1.5M | $57.7M |
| Apr 2029 | $4.2M | $2.5M | $1.7M | $56.2M |
| Mar 2029 | $4.2M | $2.7M | $1.5M | $54.5M |
| Feb 2029 | $4.4M | $3.2M | $1.2M | $53.0M |
| Jan 2029 | $4.4M | $2.9M | $1.5M | $51.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $234K |
| Hometown Print | $245K |