| Ingresos TV | $2.3M |
| Bonus TV por Posición | $672K |
| Ingresos por partido | $0 |
| Patrocinio | $23K |
| Merchandising | $531K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $419K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $19K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $615K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2029 | $3.9M | $2.3M | $1.6M | $9.1M |
| May 2029 | $2.7M | $3.6M | $-879K | $7.4M |
| Apr 2029 | $2.7M | $2.4M | $298K | $8.3M |
| Mar 2029 | $2.7M | $3.2M | $-465K | $8.0M |
| Feb 2029 | $9.1M | $3.4M | $5.6M | $8.4M |
| Jan 2029 | $2.5M | $3.3M | $-796K | $2.8M |
| Dec 2028 | $2.3M | $3.2M | $-829K | $3.6M |
| Nov 2028 | $2.2M | $3.0M | $-724K | $4.4M |
| Oct 2028 | $2.7M | $3.3M | $-551K | $5.1M |
| Sep 2028 | $2.5M | $2.5M | $-30K | $5.7M |
| Aug 2028 | $8.6M | $2.3M | $6.3M | $6.0M |
| Jul 2028 | $2.5M | $2.5M | $-24K | $-329K |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $126K |
| Hometown Print | $151K |