| Ingresos TV | $3.0M |
| Bonus TV por Posición | $203K |
| Ingresos por partido | $5K |
| Patrocinio | $45K |
| Merchandising | $489K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.7M |
| Salarios personal | $23K |
| Amortización de Fichajes | $31K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $757K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $3.8M | $3.5M | $279K | $11.4M |
| Oct 2029 | $4.0M | $3.6M | $344K | $11.1M |
| Sep 2029 | $4.4M | $3.6M | $792K | $10.7M |
| Aug 2029 | $4.1M | $3.1M | $968K | $9.9M |
| Jul 2029 | $4.1M | $3.4M | $657K | $31.4M |
| Jun 2029 | $5.5M | $2.8M | $2.7M | $30.7M |
| May 2029 | $4.1M | $3.7M | $445K | $27.9M |
| Apr 2029 | $4.1M | $2.8M | $1.4M | $27.5M |
| Mar 2029 | $4.1M | $3.0M | $1.2M | $26.1M |
| Feb 2029 | $4.2M | $2.8M | $1.5M | $24.9M |
| Jan 2029 | $4.2M | $2.8M | $1.4M | $23.4M |
| Dec 2028 | $3.9M | $3.2M | $756K | $21.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $249K |
| Local Dairy Co. | $292K |