| Ingresos TV | $4.8M |
| Bonus TV por Posición | $453K |
| Ingresos por partido | $0 |
| Patrocinio | $70K |
| Merchandising | $870K |
| 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 | $33K |
| Amortización de Fichajes | $22K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.0M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2029 | $6.2M | $3.5M | $2.7M | $13.1M |
| Jan 2029 | $8.3M | $2.8M | $5.4M | $39.3M |
| Dec 2028 | $6.1M | $3.6M | $2.6M | $33.8M |
| Nov 2028 | $6.2M | $2.9M | $3.3M | $31.3M |
| Oct 2028 | $6.4M | $4.8M | $1.7M | $28.0M |
| Sep 2028 | $6.4M | $4.0M | $2.4M | $26.3M |
| Aug 2028 | $7.0M | $4.0M | $3.0M | $23.9M |
| Jul 2028 | $6.5M | $3.6M | $2.9M | $20.9M |
| Jun 2028 | $6.0M | $3.3M | $2.7M | $18.5M |
| May 2028 | $5.9M | $4.2M | $1.7M | $15.8M |
| Apr 2028 | $6.5M | $3.2M | $3.3M | $14.2M |
| Mar 2028 | $6.6M | $3.7M | $2.9M | $10.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $439K |
| Hometown Print | $405K |