| Ingresos TV | $1.0M |
| Bonus TV por Posición | $135K |
| Ingresos por partido | $21K |
| Patrocinio | $14K |
| Merchandising | $337K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $5.4M |
| Salarios personal | $27K |
| Amortización de Fichajes | $109K |
| Intereses de Deuda | $74K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $507K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2029 | $1.5M | $6.1M | $-4.6M | $-16.3M |
| Ago 2029 | $1.6M | $3.5M | $-2.0M | $-11.9M |
| Jul 2029 | $1.7M | $4.0M | $-2.3M | $-10.0M |
| Jun 2029 | $1.7M | $3.7M | $-2.0M | $-7.8M |
| May 2029 | $1.5M | $3.8M | $-2.3M | $-5.9M |
| Abr 2029 | $1.7M | $4.3M | $-2.6M | $-3.7M |
| Mar 2029 | $1.8M | $4.9M | $-3.1M | $-1.3M |
| Feb 2029 | $1.9M | $2.0M | $-166K | $1.7M |
| Ene 2029 | $1.9M | $2.1M | $-224K | $4.6M |
| Dic 2028 | $2.3M | $2.4M | $-175K | $4.8M |
| Nov 2028 | $1.9M | $2.1M | $-148K | $4.9M |
| Oct 2028 | $1.9M | $6.2M | $-4.2M | $5.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $92K |
| Hometown Print | $79K |