| Ingresos TV | $2.5M |
| Bonus TV por Posición | $202K |
| Ingresos por partido | $72K |
| Patrocinio | $17K |
| Merchandising | $426K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $34K |
| Amortización de Fichajes | $750 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $646K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ene 2029 | $3.3M | $2.2M | $1.1M | $20.2M |
| Dic 2028 | $3.7M | $2.0M | $1.7M | $19.0M |
| Nov 2028 | $4.2M | $2.4M | $1.8M | $17.3M |
| Oct 2028 | $4.5M | $3.1M | $1.4M | $15.5M |
| Sep 2028 | $3.7M | $2.0M | $1.7M | $14.1M |
| Ago 2028 | $3.7M | $1.7M | $2.0M | $12.3M |
| Jul 2028 | $4.2M | $1.7M | $2.4M | $10.3M |
| Jun 2028 | $3.9M | $1.7M | $2.1M | $7.9M |
| May 2028 | $3.8M | $2.5M | $1.3M | $5.7M |
| Abr 2028 | $3.7M | $2.1M | $1.6M | $4.5M |
| Mar 2028 | $3.7M | $2.5M | $1.3M | $2.9M |
| Feb 2028 | $3.8M | $2.6M | $1.2M | $1.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $208K |
| Hometown Print | $202K |