| Ingresos TV | $1.6M |
| Bonus TV por Posición | $73K |
| Ingresos por partido | $0 |
| Patrocinio | $18K |
| Merchandising | $264K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $150K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $28K |
| Amortización de Fichajes | $7K |
| Intereses de Deuda | $3K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $452K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $2.6M | $1.8M | $788K | $47K |
| Jul 2028 | $1.9M | $2.3M | $-322K | $-748K |
| Jun 2028 | $2.2M | $1.8M | $457K | $-433K |
| May 2028 | $1.9M | $2.4M | $-501K | $-897K |
| Apr 2028 | $1.9M | $1.7M | $241K | $-402K |
| Mar 2028 | $2.2M | $2.5M | $-306K | $-651K |
| Feb 2028 | $2.6M | $2.3M | $364K | $-351K |
| Jan 2028 | $2.2M | $2.0M | $191K | $-723K |
| Dec 2027 | $1.9M | $2.4M | $-409K | $-921K |
| Nov 2027 | $2.1M | $2.2M | $-130K | $-519K |
| Oct 2027 | $2.3M | $1.9M | $331K | $-397K |
| Sep 2027 | $2.0M | $3.8M | $-1.8M | $-735K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $132K |
| Local Dairy Co. | $90K |