| Ingresos TV | $2.1M |
| Bonus TV por Posición | $749K |
| Ingresos por partido | $21K |
| Patrocinio | $31K |
| Merchandising | $707K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $55K |
| Amortización de Fichajes | $298K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $58K |
| Mantenimiento instalaciones | $726K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Abr 2028 | $3.6M | $3.0M | $606K | $334K |
| Mar 2028 | $4.0M | $5.2M | $-1.1M | $-570K |
| Feb 2028 | $4.1M | $2.9M | $1.2M | $263K |
| Ene 2028 | $3.6M | $2.8M | $801K | $391K |
| Dic 2027 | $3.5M | $2.8M | $727K | $184K |
| Nov 2027 | $3.7M | $2.8M | $914K | $-809K |
| Oct 2027 | $3.7M | $2.9M | $824K | $-2.0M |
| Sep 2027 | $4.9M | $2.9M | $2.0M | $-3.1M |
| Ago 2027 | $3.5M | $2.9M | $552K | $-5.4M |
| Jul 2027 | $3.4M | $1.8M | $1.7M | $12.7M |
| Jun 2027 | $3.6M | $1.7M | $1.9M | $24.3M |
| May 2027 | $3.0M | $1.7M | $1.3M | $22.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $166K |
| Local Dairy Co. | $209K |