| Ingresos TV | $710K |
| Bonus TV por Posición | $123K |
| Ingresos por partido | $0 |
| Patrocinio | $89K |
| Merchandising | $1.9M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.9M |
| Salarios personal | $50K |
| Amortización de Fichajes | $97K |
| Intereses de Deuda | $8K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $652K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $2.8M | $3.7M | $-831K | $-1.9M |
| Jun 2028 | $3.5M | $3.5M | $55K | $-1.1M |
| May 2028 | $3.1M | $4.9M | $-1.8M | $-1.3M |
| Abr 2028 | $3.0M | $4.9M | $-1.9M | $384K |
| Mar 2028 | $3.1M | $4.4M | $-1.3M | $2.2M |
| Feb 2028 | $3.2M | $3.8M | $-685K | $3.4M |
| Ene 2028 | $3.4M | $3.6M | $-210K | $4.0M |
| Dic 2027 | $3.4M | $3.8M | $-464K | $4.1M |
| Nov 2027 | $3.6M | $3.5M | $79K | $4.5M |
| Oct 2027 | $3.4M | $4.8M | $-1.4M | $4.3M |
| Sep 2027 | $3.3M | $3.8M | $-469K | $5.6M |
| Ago 2027 | $3.1M | $3.0M | $126K | $6.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $533K |
| Westside Builders | $540K |