| Ingresos TV | $207K |
| Bonus TV por Posición | $76K |
| Ingresos por partido | $260K |
| Patrocinio | $100K |
| Merchandising | $1.6M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $418K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $52K |
| Amortización de Fichajes | $22K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $106K |
| Mantenimiento instalaciones | $534K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2028 | $2.7M | $2.6M | $66K | $405K |
| Feb 2028 | $2.7M | $4.3M | $-1.6M | $317K |
| Jan 2028 | $2.4M | $2.4M | $24K | $1.9M |
| Dec 2027 | $2.4M | $2.4M | $4K | $2.0M |
| Nov 2027 | $2.7M | $2.5M | $250K | $1.9M |
| Oct 2027 | $2.2M | $3.1M | $-916K | $1.7M |
| Sep 2027 | $2.2M | $2.6M | $-367K | $2.6M |
| Aug 2027 | $2.8M | $2.9M | $-85K | $3.3M |
| Jul 2027 | $2.5M | $2.5M | $5K | $4.1M |
| Jun 2027 | $2.6M | $2.3M | $291K | $4.0M |
| May 2027 | $2.7M | $2.9M | $-158K | $3.8M |
| Apr 2027 | $2.4M | $2.4M | $38K | $3.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $567K |
| Westside Builders | $627K |