| Ingresos TV | $3.0M |
| Bonus TV por Posición | $1.0M |
| Ingresos por partido | $0 |
| Patrocinio | $43K |
| Merchandising | $524K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $168K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $581K |
| Salarios personal | $38K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $750K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ene 2028 | $5.0M | $1.4M | $3.6M | $51.8M |
| Dic 2027 | $4.2M | $1.4M | $2.8M | $48.2M |
| Nov 2027 | $4.4M | $1.4M | $3.0M | $45.4M |
| Oct 2027 | $4.4M | $2.9M | $1.6M | $42.4M |
| Sep 2027 | $4.5M | $1.6M | $2.9M | $40.8M |
| Ago 2027 | $4.5M | $1.6M | $2.9M | $37.9M |
| Jul 2027 | $4.6M | $1.4M | $3.2M | $35.0M |
| Jun 2027 | $4.9M | $1.5M | $3.4M | $31.8M |
| May 2027 | $5.1M | $1.5M | $3.5M | $28.4M |
| Abr 2027 | $5.2M | $1.5M | $3.7M | $24.9M |
| Mar 2027 | $4.9M | $1.5M | $3.4M | $21.2M |
| Feb 2027 | $4.2M | $1.4M | $2.7M | $17.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $269K |
| Local Dairy Co. | $248K |