| Ingresos TV | $4.4M |
| Bonus TV por Posición | $1.2M |
| Ingresos por partido | $15K |
| Patrocinio | $68K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $2K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.9M |
| Salarios personal | $20K |
| Amortización de Fichajes | $6K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $6.7M | $4.0M | $2.7M | $9.0M |
| Jul 2028 | $6.9M | $3.3M | $3.5M | $6.3M |
| Jun 2028 | $6.5M | $3.2M | $3.3M | $2.7M |
| May 2028 | $6.4M | $3.7M | $2.7M | $-545K |
| Abr 2028 | $6.6M | $3.3M | $3.3M | $-3.2M |
| Mar 2028 | $2.0M | $2.3M | $-229K | $-6.5M |
| Feb 2028 | $1.9M | $3.3M | $-1.4M | $-6.3M |
| Ene 2028 | $3.2M | $2.1M | $1.1M | $-4.9M |
| Dic 2027 | $1.9M | $2.2M | $-237K | $-5.8M |
| Nov 2027 | $1.9M | $2.1M | $-193K | $-5.6M |
| Oct 2027 | $2.0M | $2.8M | $-842K | $-5.4M |
| Sep 2027 | $1.9M | $3.3M | $-1.4M | $-4.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $407K |
| Westside Builders | $405K |