| Ingresos TV | $2.4M |
| Bonus TV por Posición | $1.3M |
| Ingresos por partido | $26K |
| Patrocinio | $43K |
| Merchandising | $495K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $996K |
| Salarios personal | $27K |
| Amortización de Fichajes | $28K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $762K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2029 | $4.5M | $1.8M | $2.7M | $55.3M |
| Dec 2028 | $4.1M | $1.8M | $2.3M | $52.5M |
| Nov 2028 | $4.0M | $1.7M | $2.3M | $50.2M |
| Oct 2028 | $4.3M | $1.7M | $2.5M | $47.8M |
| Sep 2028 | $4.0M | $1.5M | $2.5M | $45.2M |
| Aug 2028 | $4.0M | $1.3M | $2.6M | $42.7M |
| Jul 2028 | $6.0M | $1.5M | $4.5M | $40.0M |
| Jun 2028 | $3.8M | $1.3M | $2.5M | $35.6M |
| May 2028 | $3.8M | $1.4M | $2.4M | $33.0M |
| Apr 2028 | $4.6M | $1.4M | $3.3M | $30.6M |
| Mar 2028 | $3.9M | $1.6M | $2.3M | $27.3M |
| Feb 2028 | $3.7M | $1.7M | $2.0M | $24.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $248K |
| Hometown Print | $265K |