| Ingresos TV | $1.7M |
| Bonus TV por Posición | $649K |
| Ingresos por partido | $17K |
| Patrocinio | $24K |
| Merchandising | $252K |
| Premio de Copa | $127K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $13K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $35K |
| Amortización de Fichajes | $11K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $20K |
| Mantenimiento instalaciones | $557K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $2.7M | $1.8M | $983K | $19.0M |
| Jun 2028 | $2.6M | $1.7M | $848K | $18.0M |
| May 2028 | $2.2M | $1.9M | $277K | $17.1M |
| Abr 2028 | $2.1M | $1.5M | $598K | $16.8M |
| Mar 2028 | $2.1M | $1.4M | $680K | $16.2M |
| Feb 2028 | $2.2M | $1.3M | $807K | $16.0M |
| Ene 2028 | $2.3M | $1.3M | $913K | $15.2M |
| Dic 2027 | $2.2M | $1.3M | $837K | $14.3M |
| Nov 2027 | $2.4M | $1.4M | $1.0M | $13.5M |
| Oct 2027 | $2.2M | $1.8M | $398K | $12.5M |
| Sep 2027 | $2.5M | $2.2M | $302K | $12.1M |
| Ago 2027 | $2.5M | $1.7M | $800K | $11.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $138K |
| Local Dairy Co. | $153K |