| Ingresos TV | $2.1M |
| Bonus TV por Posición | $457K |
| Ingresos por partido | $22K |
| Patrocinio | $29K |
| Merchandising | $461K |
| Premio de Copa | $310K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $12K |
| Amortización de Fichajes | $19K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $682K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2029 | $3.7M | $2.4M | $1.4M | $9.4M |
| Jul 2029 | $2.6M | $2.7M | $-93K | $8.0M |
| Jun 2029 | $3.8M | $2.7M | $1.1M | $8.1M |
| May 2029 | $3.3M | $2.8M | $477K | $37.2M |
| Apr 2029 | $3.3M | $1.9M | $1.4M | $36.7M |
| Mar 2029 | $3.4M | $1.9M | $1.5M | $35.3M |
| Feb 2029 | $3.4M | $2.0M | $1.4M | $33.8M |
| Jan 2029 | $3.5M | $1.9M | $1.6M | $32.4M |
| Dec 2028 | $3.3M | $2.2M | $1.2M | $30.8M |
| Nov 2028 | $3.4M | $1.9M | $1.4M | $29.6M |
| Oct 2028 | $4.4M | $2.4M | $2.0M | $28.1M |
| Sep 2028 | $3.9M | $2.4M | $1.5M | $26.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $174K |
| Hometown Print | $176K |