| Ingresos TV | $2.9M |
| Bonus TV por Posición | $1.7M |
| Ingresos por partido | $99K |
| Patrocinio | $47K |
| Merchandising | $522K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $18K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $883K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $5.2M | $1.9M | $3.3M | $25.9M |
| Aug 2028 | $5.1M | $1.9M | $3.2M | $22.6M |
| Jul 2028 | $5.0M | $1.8M | $3.2M | $19.4M |
| Jun 2028 | $4.9M | $1.8M | $3.1M | $16.2M |
| May 2028 | $5.1M | $2.0M | $3.1M | $13.1M |
| Apr 2028 | $5.0M | $1.8M | $3.2M | $10.0M |
| Mar 2028 | $5.2M | $1.8M | $3.4M | $6.8M |
| Feb 2028 | $4.0M | $2.0M | $2.0M | $3.4M |
| Jan 2028 | $5.6M | $1.6M | $3.9M | $40.8M |
| Dec 2027 | $4.6M | $1.6M | $3.0M | $36.8M |
| Nov 2027 | $4.7M | $2.4M | $2.3M | $33.9M |
| Oct 2027 | $4.7M | $3.3M | $1.4M | $31.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $280K |
| Westside Builders | $285K |