| Ingresos TV | $959K |
| Bonus TV por Posición | $489K |
| Ingresos por partido | $0 |
| Patrocinio | $14K |
| Merchandising | $232K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $32K |
| Amortización de Fichajes | $36K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $467K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2028 | $1.7M | $1.7M | $31K | $1.3M |
| Sep 2028 | $1.7M | $1.8M | $-118K | $1.3M |
| Aug 2028 | $1.7M | $1.5M | $141K | $1.3M |
| Jul 2028 | $2.3M | $2.3M | $60K | $1.2M |
| Jun 2028 | $1.7M | $1.5M | $198K | $1.1M |
| May 2028 | $2.1M | $3.1M | $-1.0M | $824K |
| Apr 2028 | $1.8M | $1.9M | $-70K | $1.8M |
| Mar 2028 | $1.8M | $1.9M | $-92K | $1.8M |
| Feb 2028 | $1.9M | $2.2M | $-285K | $1.9M |
| Jan 2028 | $1.7M | $2.0M | $-217K | $2.1M |
| Dec 2027 | $2.0M | $2.7M | $-691K | $2.3M |
| Nov 2027 | $1.7M | $2.0M | $-282K | $3.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $86K |
| Local Dairy Co. | $82K |