| Ingresos TV | $2.5M |
| Bonus TV por Posición | $1.4M |
| Ingresos por partido | $0 |
| Patrocinio | $39K |
| Merchandising | $1.4M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $70K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $34K |
| Amortización de Fichajes | $144K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $247K |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $5.5M | $3.0M | $2.5M | $32.7M |
| Jun 2028 | $8.6M | $2.7M | $5.8M | $36.3M |
| May 2028 | $5.3M | $3.0M | $2.4M | $30.4M |
| Abr 2028 | $5.4M | $3.2M | $2.1M | $27.8M |
| Mar 2028 | $5.5M | $4.0M | $1.5M | $25.6M |
| Feb 2028 | $5.7M | $3.8M | $1.8M | $23.9M |
| Ene 2028 | $5.4M | $3.5M | $1.8M | $21.9M |
| Dic 2027 | $5.3M | $2.9M | $2.4M | $19.9M |
| Nov 2027 | $5.2M | $3.0M | $2.2M | $17.3M |
| Oct 2027 | $5.1M | $2.7M | $2.4M | $32.8M |
| Sep 2027 | $5.2M | $3.4M | $1.8M | $30.2M |
| Ago 2027 | $5.5M | $2.4M | $3.1M | $29.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $246K |
| Westside Builders | $224K |