| Ingresos TV | $1.8M |
| Bonus TV por Posición | $125K |
| Ingresos por partido | $0 |
| Patrocinio | $2K |
| Merchandising | $130K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.8M |
| Salarios personal | $17K |
| Amortización de Fichajes | $32K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $337K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2028 | $2.1M | $2.2M | $-130K | $5.1M |
| Apr 2028 | $2.1M | $1.4M | $697K | $5.2M |
| Mar 2028 | $2.0M | $1.2M | $797K | $4.4M |
| Feb 2028 | $2.1M | $1.4M | $632K | $3.6M |
| Jan 2028 | $2.1M | $1.3M | $802K | $3.0M |
| Dec 2027 | $2.0M | $1.7M | $346K | $2.2M |
| Nov 2027 | $2.1M | $1.9M | $195K | $1.8M |
| Oct 2027 | $2.2M | $1.8M | $369K | $1.5M |
| Sep 2027 | $2.2M | $2.3M | $-133K | $1.1M |
| Aug 2027 | $2.0M | $1.6M | $395K | $2.4M |
| Jul 2027 | $1.9M | $1.3M | $601K | $5.7M |
| Jun 2027 | $2.3M | $1.3M | $951K | $5.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $25K |