| Ingresos TV | $2.0M |
| Bonus TV por Posición | $556K |
| Ingresos por partido | $27K |
| Patrocinio | $29K |
| Merchandising | $449K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $19K |
| Amortización de Fichajes | $73K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $608K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $3.0M | $2.6M | $391K | $29.5M |
| Oct 2029 | $3.1M | $2.8M | $315K | $29.0M |
| Sep 2029 | $2.7M | $2.7M | $-17K | $28.6M |
| Aug 2029 | $3.2M | $2.5M | $723K | $28.6M |
| Jul 2029 | $3.3M | $2.4M | $893K | $27.8M |
| Jun 2029 | $4.0M | $2.3M | $1.7M | $26.8M |
| May 2029 | $3.3M | $3.2M | $56K | $25.0M |
| Apr 2029 | $3.2M | $2.4M | $838K | $24.9M |
| Mar 2029 | $3.3M | $2.6M | $649K | $24.0M |
| Feb 2029 | $3.6M | $2.5M | $1.1M | $23.3M |
| Jan 2029 | $3.7M | $2.5M | $1.2M | $22.0M |
| Dec 2028 | $3.3M | $2.6M | $652K | $20.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $194K |
| Local Dairy Co. | $159K |