| Ingresos TV | $1.2M |
| Bonus TV por Posición | $319K |
| Ingresos por partido | $7K |
| Patrocinio | $22K |
| Merchandising | $233K |
| Premio de Copa | $186K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $865K |
| Salarios personal | $15K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $471K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $2.0M | $1.4M | $638K | $3.1M |
| Jul 2028 | $1.9M | $1.3M | $546K | $2.4M |
| Jun 2028 | $1.8M | $1.5M | $305K | $1.9M |
| May 2028 | $1.9M | $1.4M | $502K | $1.6M |
| Abr 2028 | $1.7M | $1.3M | $462K | $1.1M |
| Mar 2028 | $2.1M | $1.2M | $839K | $18.5M |
| Feb 2028 | $2.1M | $1.2M | $833K | $17.7M |
| Ene 2028 | $2.1M | $1.3M | $859K | $16.8M |
| Dic 2027 | $2.5M | $1.2M | $1.3M | $16.0M |
| Nov 2027 | $2.1M | $1.3M | $806K | $14.6M |
| Oct 2027 | $2.2M | $1.8M | $377K | $13.8M |
| Sep 2027 | $2.1M | $1.4M | $630K | $13.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $138K |
| Westside Builders | $132K |