| Ingresos TV | $2.0M |
| Bonus TV por Posición | $116K |
| Ingresos por partido | $10K |
| Patrocinio | $2K |
| Merchandising | $150K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $15K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $512K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $2.3M | $1.5M | $768K | $26.5M |
| Jul 2028 | $2.8M | $1.6M | $1.2M | $25.7M |
| Jun 2028 | $3.1M | $1.6M | $1.5M | $24.5M |
| May 2028 | $2.2M | $1.9M | $373K | $23.0M |
| Apr 2028 | $2.3M | $1.2M | $1.1M | $22.6M |
| Mar 2028 | $2.3M | $2.0M | $270K | $21.5M |
| Feb 2028 | $2.3M | $1.3M | $1.0M | $21.3M |
| Jan 2028 | $2.5M | $1.3M | $1.2M | $20.3M |
| Dec 2027 | $2.4M | $1.4M | $981K | $19.1M |
| Nov 2027 | $2.3M | $1.3M | $1.1M | $18.1M |
| Oct 2027 | $2.5M | $1.7M | $760K | $17.0M |
| Sep 2027 | $2.5M | $1.7M | $887K | $16.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $26K |