| Ingresos TV | $2.7M |
| Bonus TV por Posición | $269K |
| Ingresos por partido | $0 |
| Patrocinio | $37K |
| Merchandising | $390K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $40K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $32K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $539K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $3.4M | $2.1M | $1.4M | $11.9M |
| May 2028 | $3.0M | $1.8M | $1.1M | $10.6M |
| Abr 2028 | $2.9M | $2.2M | $706K | $9.4M |
| Mar 2028 | $2.8M | $2.0M | $822K | $8.7M |
| Feb 2028 | $3.0M | $2.2M | $773K | $7.9M |
| Ene 2028 | $3.0M | $2.0M | $928K | $7.1M |
| Dic 2027 | $2.9M | $2.1M | $776K | $6.2M |
| Nov 2027 | $3.1M | $2.0M | $1.1M | $5.4M |
| Oct 2027 | $3.7M | $6.3M | $-2.6M | $4.3M |
| Sep 2027 | $3.1M | $4.4M | $-1.3M | $7.0M |
| Ago 2027 | $3.1M | $1.8M | $1.3M | $8.3M |
| Jul 2027 | $3.1M | $1.9M | $1.1M | $7.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $225K |
| Local Dairy Co. | $215K |