| Ingresos TV | $1.8M |
| Bonus TV por Posición | $666K |
| Ingresos por partido | $0 |
| Patrocinio | $23K |
| Merchandising | $415K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $41K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $22K |
| Amortización de Fichajes | $30K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $586K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2029 | $3.0M | $2.2M | $770K | $1.3M |
| Jul 2029 | $5.4M | $3.8M | $1.7M | $458K |
| Jun 2029 | $4.2M | $2.2M | $2.1M | $-1.2M |
| May 2029 | $2.9M | $4.0M | $-1.2M | $-3.3M |
| Apr 2029 | $2.9M | $2.2M | $702K | $-2.2M |
| Mar 2029 | $3.1M | $2.7M | $332K | $-2.9M |
| Feb 2029 | $3.0M | $3.1M | $-50K | $-3.3M |
| Jan 2029 | $2.6M | $3.0M | $-406K | $-3.3M |
| Dec 2028 | $2.4M | $3.9M | $-1.5M | $-2.9M |
| Nov 2028 | $2.4M | $2.9M | $-467K | $-1.4M |
| Oct 2028 | $2.2M | $3.2M | $-921K | $-944K |
| Sep 2028 | $2.5M | $2.6M | $-190K | $-54K |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $131K |
| Local Dairy Co. | $148K |