| Ingresos TV | $3.8M |
| Bonus TV por Posición | $871K |
| Ingresos por partido | $0 |
| Patrocinio | $34K |
| Merchandising | $713K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $556K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $35K |
| Amortización de Fichajes | $27K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $779K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $6.0M | $2.3M | $3.7M | $13.4M |
| May 2028 | $4.0M | $3.2M | $835K | $9.7M |
| Abr 2028 | $4.2M | $2.6M | $1.6M | $8.8M |
| Mar 2028 | $4.4M | $3.0M | $1.5M | $7.2M |
| Feb 2028 | $4.5M | $2.6M | $1.8M | $5.7M |
| Ene 2028 | $4.2M | $2.5M | $1.7M | $3.9M |
| Dic 2027 | $4.2M | $2.4M | $1.8M | $2.1M |
| Nov 2027 | $4.0M | $2.4M | $1.6M | $330K |
| Oct 2027 | $4.7M | $3.4M | $1.4M | $-1.3M |
| Sep 2027 | $4.5M | $3.5M | $1.0M | $-2.7M |
| Ago 2027 | $5.2M | $2.6M | $2.6M | $24.6M |
| Jul 2027 | $6.9M | $2.2M | $4.7M | $22.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $211K |
| Westside Builders | $200K |