| Ingresos TV | $518K |
| Bonus TV por Posición | $163K |
| Ingresos por partido | $77K |
| Patrocinio | $51K |
| Merchandising | $1.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $2.2M |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.3M |
| Salarios personal | $10K |
| Amortización de Fichajes | $88K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $814K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $4.0M | $3.2M | $822K | $44.5M |
| Nov 2029 | $4.0M | $3.9M | $126K | $43.6M |
| Oct 2029 | $4.0M | $3.5M | $495K | $43.4M |
| Sep 2029 | $4.3M | $3.6M | $702K | $42.8M |
| Aug 2029 | $4.1M | $2.8M | $1.3M | $42.0M |
| Jul 2029 | $4.9M | $3.3M | $1.6M | $42.4M |
| Jun 2029 | $5.2M | $2.7M | $2.6M | $40.7M |
| May 2029 | $4.8M | $3.1M | $1.7M | $38.1M |
| Apr 2029 | $4.8M | $3.1M | $1.8M | $36.4M |
| Mar 2029 | $4.8M | $3.7M | $1.1M | $34.6M |
| Feb 2029 | $4.8M | $3.2M | $1.6M | $35.4M |
| Jan 2029 | $5.0M | $3.1M | $1.9M | $33.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $276K |
| Local Dairy Co. | $334K |