| Ingresos TV | $3.5M |
| Bonus TV por Posición | $862K |
| Ingresos por partido | $47K |
| Patrocinio | $56K |
| Merchandising | $409K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.6M |
| Salarios personal | $16K |
| Amortización de Fichajes | $39K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $833K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $4.9M | $3.5M | $1.5M | $61.3M |
| Oct 2029 | $5.2M | $3.4M | $1.7M | $59.8M |
| Sep 2029 | $4.6M | $3.5M | $1.2M | $58.0M |
| Aug 2029 | $4.5M | $2.9M | $1.6M | $56.8M |
| Jul 2029 | $4.6M | $2.6M | $1.9M | $68.8M |
| Jun 2029 | $5.6M | $3.3M | $2.2M | $66.8M |
| May 2029 | $4.5M | $4.2M | $274K | $64.5M |
| Apr 2029 | $4.5M | $2.7M | $1.9M | $64.2M |
| Mar 2029 | $4.8M | $3.7M | $1.2M | $62.3M |
| Feb 2029 | $4.0M | $3.4M | $602K | $61.1M |
| Jan 2029 | $4.3M | $3.2M | $1.1M | $60.5M |
| Dec 2028 | $4.8M | $3.2M | $1.7M | $59.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $353K |
| Local Dairy Co. | $278K |