| Ingresos TV | $1.1M |
| Bonus TV por Posición | $622K |
| Ingresos por partido | $258K |
| Patrocinio | $15K |
| Merchandising | $570K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $14K |
| Amortización de Fichajes | $10K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $660K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2029 | $2.5M | $1.9M | $605K | $10.4M |
| Jul 2029 | $2.8M | $2.0M | $758K | $10.1M |
| Jun 2029 | $2.1M | $1.8M | $344K | $9.4M |
| May 2029 | $2.6M | $2.6M | $-28K | $9.0M |
| Apr 2029 | $2.3M | $2.4M | $-50K | $9.0M |
| Mar 2029 | $2.6M | $2.1M | $513K | $9.1M |
| Feb 2029 | $2.7M | $2.2M | $532K | $8.6M |
| Jan 2029 | $2.4M | $2.1M | $340K | $8.0M |
| Dec 2028 | $2.4M | $2.3M | $104K | $7.7M |
| Nov 2028 | $1.9M | $2.2M | $-259K | $7.5M |
| Oct 2028 | $1.9M | $1.9M | $9K | $7.8M |
| Sep 2028 | $1.9M | $2.0M | $-108K | $7.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $86K |
| Local Dairy Co. | $94K |