| Ingresos TV | $1.3M |
| Bonus TV por Posición | $491K |
| Ingresos por partido | $66K |
| Patrocinio | $21K |
| Merchandising | $322K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $41K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $23K |
| Mantenimiento instalaciones | $550K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $2.2M | $2.1M | $107K | $20.3M |
| May 2028 | $2.4M | $1.9M | $468K | $20.2M |
| Abr 2028 | $2.4M | $1.9M | $455K | $19.8M |
| Mar 2028 | $2.3M | $1.7M | $632K | $19.3M |
| Feb 2028 | $2.3M | $1.6M | $623K | $18.7M |
| Ene 2028 | $2.3M | $1.6M | $695K | $18.1M |
| Dic 2027 | $2.9M | $2.0M | $880K | $17.4M |
| Nov 2027 | $2.4M | $1.7M | $658K | $16.5M |
| Oct 2027 | $2.3M | $1.9M | $383K | $15.8M |
| Sep 2027 | $2.4M | $1.6M | $785K | $15.4M |
| Ago 2027 | $2.4M | $1.7M | $670K | $14.7M |
| Jul 2027 | $2.4M | $1.7M | $675K | $14.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $133K |
| Hometown Print | $116K |