| Ingresos TV | $1.7M |
| Bonus TV por Posición | $1.0M |
| Ingresos por partido | $132K |
| Patrocinio | $25K |
| Merchandising | $708K |
| Premio de Copa | $0 |
| Premio Continental | $2.9M |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.9M |
| Salarios personal | $38K |
| Amortización de Fichajes | $44K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $759K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $6.5M | $3.8M | $2.7M | $47.8M |
| Aug 2028 | $3.5M | $3.3M | $273K | $45.0M |
| Jul 2028 | $3.4M | $2.6M | $808K | $45.8M |
| Jun 2028 | $3.5M | $2.6M | $827K | $45.0M |
| May 2028 | $3.3M | $2.5M | $796K | $44.1M |
| Apr 2028 | $3.3M | $2.1M | $1.2M | $43.3M |
| Mar 2028 | $3.3M | $2.2M | $1.1M | $42.1M |
| Feb 2028 | $3.3M | $2.1M | $1.1M | $41.0M |
| Jan 2028 | $3.5M | $2.1M | $1.3M | $39.9M |
| Dec 2027 | $3.3M | $2.2M | $1.1M | $38.5M |
| Nov 2027 | $4.2M | $2.0M | $2.2M | $37.4M |
| Oct 2027 | $3.0M | $3.0M | $42K | $35.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $137K |
| Westside Builders | $162K |