| Ingresos TV | $2.1M |
| Bonus TV por Posición | $679K |
| Ingresos por partido | $3K |
| Patrocinio | $34K |
| Merchandising | $458K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $21K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $38K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $60K |
| Mantenimiento instalaciones | $642K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $3.9M | $2.0M | $1.9M | $28.2M |
| Ene 2028 | $3.3M | $1.9M | $1.4M | $26.3M |
| Dic 2027 | $3.3M | $2.0M | $1.2M | $24.9M |
| Nov 2027 | $3.6M | $2.0M | $1.6M | $23.7M |
| Oct 2027 | $3.3M | $2.5M | $820K | $22.1M |
| Sep 2027 | $4.1M | $2.0M | $2.1M | $21.2M |
| Ago 2027 | $3.3M | $2.2M | $1.0M | $19.4M |
| Jul 2027 | $3.0M | $1.7M | $1.3M | $18.4M |
| Jun 2027 | $3.4M | $1.6M | $1.8M | $17.1M |
| May 2027 | $3.0M | $1.7M | $1.3M | $15.4M |
| Abr 2027 | $3.0M | $1.7M | $1.3M | $14.0M |
| Mar 2027 | $3.2M | $2.0M | $1.3M | $12.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $201K |
| Local Dairy Co. | $205K |