| Ingresos TV | $666K |
| Bonus TV por Posición | $156K |
| Ingresos por partido | $3K |
| Patrocinio | $76K |
| Merchandising | $506K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $71K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $27K |
| Amortización de Fichajes | $125 |
| Intereses de Deuda | $9K |
| Tarifas de Cesión (Gasto) | $17K |
| Mantenimiento instalaciones | $348K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $2.2M | $1.9M | $249K | $-1.8M |
| Jun 2028 | $1.4M | $1.9M | $-508K | $-2.0M |
| May 2028 | $1.5M | $2.0M | $-583K | $-1.5M |
| Abr 2028 | $1.7M | $1.8M | $-125K | $-940K |
| Mar 2028 | $1.4M | $1.7M | $-324K | $-815K |
| Feb 2028 | $1.4M | $1.3M | $27K | $-492K |
| Ene 2028 | $2.0M | $1.4M | $664K | $-519K |
| Dic 2027 | $1.4M | $1.4M | $1K | $-1.2M |
| Nov 2027 | $1.4M | $1.4M | $23K | $-1.2M |
| Oct 2027 | $1.4M | $2.0M | $-665K | $-1.2M |
| Sep 2027 | $1.4M | $1.6M | $-208K | $-542K |
| Ago 2027 | $1.5M | $1.7M | $-255K | $-334K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $459K |
| Local Dairy Co. | $451K |