| Ingresos TV | $3.9M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $280K |
| Patrocinio | $54K |
| Merchandising | $1.8M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $2K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.6M |
| Salarios personal | $70K |
| Amortización de Fichajes | $267K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $35K |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $6.0M | $6.1M | $-95K | $22.0M |
| Sep 2029 | $6.5M | $6.2M | $302K | $21.8M |
| Aug 2029 | $7.3M | $7.3M | $11K | $21.3M |
| Jul 2029 | $6.5M | $6.5M | $4K | $22.4M |
| Jun 2029 | $6.6M | $5.7M | $820K | $22.1M |
| May 2029 | $6.8M | $10.0M | $-3.3M | $21.1M |
| Apr 2029 | $9.4M | $7.4M | $1.9M | $24.4M |
| Mar 2029 | $6.8M | $4.1M | $2.7M | $82.4M |
| Feb 2029 | $6.9M | $4.0M | $2.8M | $83.0M |
| Jan 2029 | $10.0M | $4.2M | $5.8M | $80.0M |
| Dec 2028 | $6.8M | $4.4M | $2.5M | $74.0M |
| Nov 2028 | $7.5M | $4.2M | $3.3M | $71.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $327K |
| Local Dairy Co. | $316K |