| Ingresos TV | $2.4M |
| Bonus TV por Posición | $1.1M |
| Ingresos por partido | $22K |
| Patrocinio | $42K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $22K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $7K |
| Mantenimiento instalaciones | $880K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Abr 2029 | $4.6M | $2.5M | $2.1M | $65.2M |
| Mar 2029 | $4.8M | $2.8M | $2.0M | $63.1M |
| Feb 2029 | $5.0M | $2.7M | $2.3M | $61.1M |
| Ene 2029 | $5.2M | $2.7M | $2.5M | $58.8M |
| Dic 2028 | $4.8M | $2.5M | $2.3M | $56.3M |
| Nov 2028 | $4.9M | $2.7M | $2.1M | $54.0M |
| Oct 2028 | $4.9M | $2.5M | $2.4M | $51.9M |
| Sep 2028 | $5.1M | $2.2M | $2.9M | $49.5M |
| Ago 2028 | $5.2M | $1.9M | $3.3M | $46.6M |
| Jul 2028 | $6.0M | $1.8M | $4.2M | $43.3M |
| Jun 2028 | $4.8M | $2.4M | $2.4M | $39.1M |
| May 2028 | $4.9M | $2.3M | $2.5M | $36.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $252K |
| Local Dairy Co. | $249K |