| Ingresos TV | $2.0M |
| Bonus TV por Posición | $561K |
| Ingresos por partido | $21K |
| Patrocinio | $30K |
| Merchandising | $522K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $6K |
| Amortización de Fichajes | $25K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $679K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $3.2M | $2.1M | $1.1M | $45.0M |
| Oct 2029 | $3.7M | $3.2M | $457K | $43.9M |
| Sep 2029 | $3.6M | $2.8M | $804K | $43.4M |
| Aug 2029 | $3.6M | $2.7M | $891K | $42.6M |
| Jul 2029 | $3.4M | $2.8M | $572K | $41.7M |
| Jun 2029 | $3.0M | $2.7M | $243K | $41.1M |
| May 2029 | $2.7M | $2.5M | $147K | $40.8M |
| Apr 2029 | $2.7M | $2.1M | $646K | $40.6M |
| Mar 2029 | $2.7M | $2.9M | $-147K | $40.0M |
| Feb 2029 | $2.7M | $2.1M | $595K | $40.1M |
| Jan 2029 | $2.9M | $2.8M | $163K | $39.5M |
| Dec 2028 | $2.7M | $2.3M | $408K | $39.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $180K |
| Local Dairy Co. | $179K |