| Ingresos TV | $233K |
| Bonus TV por Posición | $80K |
| Ingresos por partido | $0 |
| Patrocinio | $89K |
| Merchandising | $1.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $992K |
| Salarios personal | $31K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $18K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $339K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $1.4M | $1.4M | $30K | $-3.9M |
| Jul 2028 | $1.5M | $1.5M | $-20K | $-3.9M |
| Jun 2028 | $1.5M | $1.6M | $-26K | $-3.9M |
| May 2028 | $1.4M | $3.4M | $-2.0M | $-3.9M |
| Apr 2028 | $1.4M | $1.8M | $-445K | $-1.9M |
| Mar 2028 | $1.4M | $1.5M | $-165K | $-1.4M |
| Feb 2028 | $1.5M | $1.7M | $-200K | $-1.3M |
| Jan 2028 | $1.4M | $1.6M | $-193K | $-1.1M |
| Dec 2027 | $1.4M | $1.5M | $-46K | $-886K |
| Nov 2027 | $1.4M | $1.7M | $-206K | $-840K |
| Oct 2027 | $1.4M | $1.7M | $-287K | $-635K |
| Sep 2027 | $1.6M | $2.3M | $-610K | $-347K |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $501K |
| Westside Builders | $565K |