| Ingresos TV | $3.2M |
| Bonus TV por Posición | $851K |
| Ingresos por partido | $0 |
| Patrocinio | $48K |
| Merchandising | $696K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $41K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $934K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $4.8M | $3.0M | $1.8M | $1.6M |
| Jul 2028 | $5.5M | $2.9M | $2.6M | $58.4M |
| Jun 2028 | $7.5M | $2.9M | $4.6M | $55.9M |
| May 2028 | $4.9M | $3.4M | $1.5M | $51.3M |
| Apr 2028 | $4.9M | $2.7M | $2.2M | $49.8M |
| Mar 2028 | $5.0M | $2.8M | $2.2M | $47.6M |
| Feb 2028 | $12.6M | $2.9M | $9.7M | $45.5M |
| Jan 2028 | $5.1M | $2.9M | $2.2M | $35.7M |
| Dec 2027 | $4.3M | $3.3M | $1.0M | $33.6M |
| Nov 2027 | $4.3M | $3.3M | $1.0M | $32.5M |
| Oct 2027 | $4.4M | $3.3M | $1.0M | $31.5M |
| Sep 2027 | $7.3M | $3.6M | $3.7M | $30.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $273K |
| Local Dairy Co. | $302K |