| Ingresos TV | $1.2M |
| Bonus TV por Posición | $340K |
| Ingresos por partido | $32K |
| Patrocinio | $20K |
| Merchandising | $177K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $7K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $24K |
| Amortización de Fichajes | $4K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $430K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2029 | $1.8M | $1.6M | $173K | $14.3M |
| Jul 2029 | $2.4M | $2.1M | $243K | $14.1M |
| Jun 2029 | $1.9M | $1.9M | $21K | $13.9M |
| May 2029 | $1.7M | $2.2M | $-476K | $13.9M |
| Abr 2029 | $1.6M | $1.7M | $-82K | $14.3M |
| Mar 2029 | $1.6M | $1.6M | $-68K | $14.4M |
| Feb 2029 | $1.6M | $1.4M | $127K | $14.5M |
| Ene 2029 | $1.7M | $1.2M | $432K | $14.3M |
| Dic 2028 | $1.7M | $1.6M | $108K | $13.9M |
| Nov 2028 | $1.6M | $1.2M | $366K | $13.8M |
| Oct 2028 | $1.6M | $1.6M | $-3K | $13.4M |
| Sep 2028 | $1.7M | $1.3M | $329K | $13.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $121K |
| Local Dairy Co. | $119K |