| Ingresos TV | $3.0M |
| Bonus TV por Posición | $334K |
| Ingresos por partido | $9K |
| Patrocinio | $51K |
| Merchandising | $642K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.4M |
| Salarios personal | $18K |
| Amortización de Fichajes | $38K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $723K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $4.1M | $3.2M | $901K | $31.9M |
| Sep 2029 | $3.8M | $3.1M | $726K | $31.0M |
| Aug 2029 | $3.8M | $2.7M | $1.1M | $30.2M |
| Jul 2029 | $5.4M | $3.7M | $1.7M | $41.2M |
| Jun 2029 | $3.8M | $2.5M | $1.3M | $39.5M |
| May 2029 | $3.8M | $2.9M | $934K | $38.2M |
| Apr 2029 | $3.8M | $2.7M | $1.1M | $37.2M |
| Mar 2029 | $3.8M | $2.5M | $1.3M | $36.1M |
| Feb 2029 | $3.8M | $2.9M | $946K | $34.7M |
| Jan 2029 | $4.3M | $3.0M | $1.3M | $33.7M |
| Dec 2028 | $4.4M | $3.7M | $678K | $32.4M |
| Nov 2028 | $4.2M | $3.5M | $781K | $31.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $335K |
| Local Dairy Co. | $274K |