| Ingresos TV | $2.8M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $17K |
| Patrocinio | $43K |
| Merchandising | $442K |
| 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 | $10K |
| Amortización de Fichajes | $354 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $681K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $3.3M | $2.6M | $701K | $69.0M |
| Sep 2029 | $4.3M | $3.0M | $1.3M | $68.3M |
| Aug 2029 | $3.5M | $2.3M | $1.1M | $67.0M |
| Jul 2029 | $3.4M | $2.6M | $798K | $89.1M |
| Jun 2029 | $4.8M | $2.0M | $2.7M | $88.9M |
| May 2029 | $3.5M | $2.0M | $1.5M | $86.7M |
| Apr 2029 | $3.5M | $2.0M | $1.5M | $85.6M |
| Mar 2029 | $3.5M | $2.0M | $1.5M | $84.5M |
| Feb 2029 | $3.6M | $2.4M | $1.2M | $83.5M |
| Jan 2029 | $4.0M | $2.1M | $2.0M | $82.8M |
| Dec 2028 | $3.9M | $3.1M | $782K | $81.3M |
| Nov 2028 | $4.0M | $2.8M | $1.2M | $80.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $245K |
| Hometown Print | $241K |