| Ingresos TV | $5.6M |
| Bonus TV por Posición | $225K |
| Ingresos por partido | $3K |
| Patrocinio | $77K |
| Merchandising | $660K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $176K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.8M |
| Salarios personal | $18K |
| Amortización de Fichajes | $22K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $995K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2029 | $6.7M | $3.8M | $2.9M | $122.0M |
| Ago 2029 | $7.3M | $3.9M | $3.4M | $119.0M |
| Jul 2029 | $8.7M | $4.1M | $4.5M | $115.6M |
| Jun 2029 | $6.5M | $3.7M | $2.8M | $111.1M |
| May 2029 | $7.6M | $4.9M | $2.7M | $108.2M |
| Abr 2029 | $7.3M | $4.1M | $3.2M | $105.5M |
| Mar 2029 | $7.4M | $3.6M | $3.7M | $102.3M |
| Feb 2029 | $7.4M | $3.1M | $4.3M | $110.7M |
| Ene 2029 | $11.6M | $3.1M | $8.5M | $106.3M |
| Dic 2028 | $7.6M | $3.2M | $4.4M | $97.8M |
| Nov 2028 | $7.6M | $3.1M | $4.5M | $93.3M |
| Oct 2028 | $7.9M | $4.8M | $3.0M | $88.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $448K |
| Hometown Print | $477K |