| Ingresos TV | $1.4M |
| Bonus TV por Posición | $446K |
| Ingresos por partido | $50K |
| Patrocinio | $19K |
| Merchandising | $595K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $251K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.5M |
| Salarios personal | $10K |
| Amortización de Fichajes | $233K |
| Intereses de Deuda | $6K |
| Tarifas de Cesión (Gasto) | $67K |
| Mantenimiento instalaciones | $621K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2030 | $2.7M | $5.4M | $-2.6M | $-2.4M |
| Abr 2030 | $3.0M | $4.8M | $-1.9M | $36K |
| Mar 2030 | $2.7M | $4.0M | $-1.3M | $1.7M |
| Feb 2030 | $3.0M | $3.5M | $-499K | $2.8M |
| Ene 2030 | $2.7M | $2.9M | $-148K | $3.0M |
| Dic 2029 | $3.7M | $2.8M | $868K | $3.0M |
| Nov 2029 | $2.8M | $4.3M | $-1.5M | $1.9M |
| Oct 2029 | $2.8M | $3.2M | $-391K | $3.2M |
| Sep 2029 | $3.0M | $3.2M | $-223K | $3.3M |
| Ago 2029 | $3.7M | $2.9M | $836K | $3.3M |
| Jul 2029 | $4.1M | $4.3M | $-286K | $2.5M |
| Jun 2029 | $3.1M | $3.6M | $-514K | $2.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $102K |
| Local Dairy Co. | $131K |