| Ingresos TV | $2.3M |
| Bonus TV por Posición | $1.0M |
| Ingresos por partido | $182K |
| Patrocinio | $39K |
| Merchandising | $685K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $26K |
| Amortización de Fichajes | $28K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $769K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2028 | $4.2M | $2.8M | $1.4M | $48.6M |
| Oct 2028 | $4.3M | $3.0M | $1.3M | $47.2M |
| Sep 2028 | $3.4M | $2.7M | $719K | $45.8M |
| Aug 2028 | $3.4M | $2.7M | $737K | $45.0M |
| Jul 2028 | $11.1M | $2.7M | $8.4M | $44.3M |
| Jun 2028 | $4.1M | $2.4M | $1.7M | $36.2M |
| May 2028 | $3.5M | $3.0M | $510K | $34.5M |
| Apr 2028 | $3.7M | $2.2M | $1.4M | $34.0M |
| Mar 2028 | $3.8M | $2.6M | $1.2M | $32.5M |
| Feb 2028 | $3.7M | $2.1M | $1.6M | $31.3M |
| Jan 2028 | $3.7M | $1.9M | $1.8M | $29.7M |
| Dec 2027 | $3.8M | $2.3M | $1.5M | $27.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $234K |
| Hometown Print | $245K |