| Ingresos TV | $2.6M |
| Bonus TV por Posición | $95K |
| Ingresos por partido | $0 |
| Patrocinio | $41K |
| Merchandising | $144K |
| 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 | $23K |
| Amortización de Fichajes | $117K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $497K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $2.9M | $2.6M | $221K | $19.2M |
| Jun 2028 | $3.6M | $1.4M | $2.2M | $18.9M |
| May 2028 | $2.9M | $1.7M | $1.2M | $19.6M |
| Apr 2028 | $3.0M | $2.1M | $933K | $18.3M |
| Mar 2028 | $3.0M | $2.1M | $909K | $17.3M |
| Feb 2028 | $3.0M | $2.3M | $684K | $16.4M |
| Jan 2028 | $3.1M | $1.7M | $1.4M | $15.6M |
| Dec 2027 | $3.0M | $1.7M | $1.2M | $14.2M |
| Nov 2027 | $3.0M | $1.9M | $1.2M | $12.9M |
| Oct 2027 | $3.1M | $1.7M | $1.4M | $11.7M |
| Sep 2027 | $3.1M | $2.2M | $900K | $10.2M |
| Aug 2027 | $3.0M | $1.4M | $1.7M | $15.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $251K |
| Hometown Print | $238K |