| Ingresos TV | $2.5M |
| Bonus TV por Posición | $236K |
| Ingresos por partido | $0 |
| Patrocinio | $28K |
| Merchandising | $287K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $29K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $21K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $2K |
| Mantenimiento instalaciones | $538K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $3.1M | $1.9M | $1.2M | $19.3M |
| May 2028 | $2.7M | $2.6M | $42K | $18.1M |
| Abr 2028 | $2.7M | $2.0M | $663K | $18.0M |
| Mar 2028 | $2.6M | $1.9M | $714K | $17.4M |
| Feb 2028 | $3.6M | $2.0M | $1.5M | $16.7M |
| Ene 2028 | $3.0M | $2.1M | $881K | $15.1M |
| Dic 2027 | $2.6M | $2.0M | $610K | $14.2M |
| Nov 2027 | $2.8M | $2.1M | $742K | $13.6M |
| Oct 2027 | $2.6M | $2.9M | $-235K | $12.9M |
| Sep 2027 | $2.9M | $2.6M | $309K | $13.1M |
| Ago 2027 | $2.6M | $2.0M | $609K | $12.8M |
| Jul 2027 | $2.7M | $2.3M | $477K | $12.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $161K |
| Local Dairy Co. | $173K |