| Ingresos TV | $1.3M |
| Bonus TV por Posición | $390K |
| Ingresos por partido | $0 |
| Patrocinio | $17K |
| Merchandising | $163K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $698K |
| Salarios personal | $22K |
| Amortización de Fichajes | $30K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $435K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $1.8M | $1.2M | $648K | $14.6M |
| Jul 2028 | $1.8M | $1.3M | $563K | $13.9M |
| Jun 2028 | $2.0M | $1.4M | $655K | $13.3M |
| May 2028 | $1.9M | $1.6M | $260K | $12.6M |
| Apr 2028 | $1.7M | $1.3M | $417K | $12.3M |
| Mar 2028 | $1.7M | $1.2M | $481K | $11.9M |
| Feb 2028 | $1.7M | $1.3M | $385K | $11.4M |
| Jan 2028 | $1.8M | $1.1M | $679K | $10.9M |
| Dec 2027 | $1.8M | $1.2M | $647K | $10.2M |
| Nov 2027 | $1.7M | $1.1M | $615K | $9.6M |
| Oct 2027 | $1.7M | $1.5M | $249K | $8.9M |
| Sep 2027 | $1.7M | $1.1M | $641K | $8.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $109K |
| Westside Builders | $94K |