| Ingresos TV | $2.4M |
| Bonus TV por Posición | $1.1M |
| Ingresos por partido | $64K |
| Patrocinio | $40K |
| Merchandising | $399K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $39K |
| Amortización de Fichajes | $4K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $18K |
| Mantenimiento instalaciones | $788K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2028 | $4.0M | $2.5M | $1.5M | $15.2M |
| Feb 2028 | $4.4M | $2.4M | $2.0M | $13.8M |
| Jan 2028 | $4.4M | $2.3M | $2.1M | $11.8M |
| Dec 2027 | $4.4M | $2.6M | $1.8M | $9.7M |
| Nov 2027 | $3.0M | $2.0M | $969K | $7.9M |
| Oct 2027 | $3.0M | $2.1M | $954K | $20.4M |
| Sep 2027 | $5.9M | $3.1M | $2.8M | $19.5M |
| Aug 2027 | $3.2M | $1.9M | $1.2M | $16.6M |
| Jul 2027 | $4.4M | $2.0M | $2.3M | $15.4M |
| Jun 2027 | $3.7M | $2.0M | $1.6M | $13.1M |
| May 2027 | $3.1M | $3.0M | $161K | $11.4M |
| Apr 2027 | $3.4M | $2.4M | $1.0M | $11.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $256K |
| Westside Builders | $230K |