| Ingresos TV | $2.0M |
| Bonus TV por Posición | $794K |
| Ingresos por partido | $121K |
| Patrocinio | $34K |
| Merchandising | $848K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.9M |
| Salarios personal | $32K |
| Amortización de Fichajes | $32K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $843K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $3.8M | $3.8M | $36K | $11.6M |
| Oct 2029 | $4.1M | $4.1M | $-32K | $11.6M |
| Sep 2029 | $3.7M | $4.4M | $-708K | $11.6M |
| Aug 2029 | $3.9M | $3.4M | $487K | $12.2M |
| Jul 2029 | $3.9M | $3.0M | $925K | $11.7M |
| Jun 2029 | $5.1M | $3.5M | $1.6M | $10.8M |
| May 2029 | $3.9M | $3.6M | $304K | $9.2M |
| Apr 2029 | $3.9M | $4.0M | $-56K | $8.8M |
| Mar 2029 | $4.0M | $3.4M | $570K | $8.8M |
| Feb 2029 | $4.0M | $4.1M | $-108K | $8.2M |
| Jan 2029 | $3.9M | $3.5M | $411K | $8.8M |
| Dec 2028 | $4.0M | $3.3M | $657K | $8.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $218K |
| Hometown Print | $189K |