| Ingresos TV | $3.8M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $14K |
| Patrocinio | $51K |
| Merchandising | $829K |
| Premio de Copa | $139K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.0M |
| Salarios personal | $26K |
| Amortización de Fichajes | $125K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $859K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $4.8M | $4.0M | $846K | $34.8M |
| Sep 2029 | $4.6M | $3.7M | $951K | $33.8M |
| Aug 2029 | $4.7M | $3.1M | $1.5M | $59.1M |
| Jul 2029 | $4.7M | $3.4M | $1.4M | $57.5M |
| Jun 2029 | $6.8M | $3.0M | $3.8M | $56.0M |
| May 2029 | $4.8M | $3.5M | $1.3M | $52.1M |
| Apr 2029 | $4.9M | $4.0M | $894K | $50.7M |
| Mar 2029 | $5.0M | $3.6M | $1.4M | $49.6M |
| Feb 2029 | $5.1M | $4.1M | $1.0M | $48.1M |
| Jan 2029 | $5.4M | $3.9M | $1.5M | $47.0M |
| Dec 2028 | $5.2M | $3.8M | $1.4M | $45.4M |
| Nov 2028 | $5.1M | $3.7M | $1.4M | $43.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $343K |
| Local Dairy Co. | $274K |