| Ingresos TV | $679K |
| Bonus TV por Posición | $191K |
| Ingresos por partido | $0 |
| Patrocinio | $85K |
| Merchandising | $480K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $3K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $20K |
| Amortización de Fichajes | $20K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $3K |
| Mantenimiento instalaciones | $312K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2030 | $1.4M | $1.4M | $22K | $243K |
| Feb 2030 | $1.4M | $2.1M | $-671K | $258K |
| Ene 2030 | $1.8M | $1.3M | $523K | $909K |
| Dic 2029 | $1.4M | $1.5M | $-13K | $960K |
| Nov 2029 | $1.4M | $1.6M | $-169K | $966K |
| Oct 2029 | $1.4M | $1.4M | $1K | $1.1M |
| Sep 2029 | $1.5M | $1.5M | $-72K | $1.1M |
| Ago 2029 | $1.5M | $2.4M | $-910K | $1.2M |
| Jul 2029 | $1.5M | $1.7M | $-215K | $2.1M |
| Jun 2029 | $1.5M | $1.9M | $-423K | $2.3M |
| May 2029 | $1.5M | $1.8M | $-333K | $2.7M |
| Abr 2029 | $1.6M | $2.2M | $-618K | $3.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $489K |
| Hometown Print | $534K |