| Ingresos TV | $3.7M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $44K |
| Patrocinio | $52K |
| Merchandising | $893K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $69K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.4M |
| Salarios personal | $58K |
| Amortización de Fichajes | $48K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $895K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2028 | $4.7M | $3.4M | $1.3M | $34.6M |
| Feb 2028 | $5.3M | $5.6M | $-308K | $33.2M |
| Jan 2028 | $5.3M | $3.3M | $2.0M | $33.4M |
| Dec 2027 | $5.5M | $3.5M | $2.0M | $31.4M |
| Nov 2027 | $5.7M | $3.9M | $1.8M | $29.3M |
| Oct 2027 | $5.4M | $4.3M | $1.0M | $27.5M |
| Sep 2027 | $5.7M | $6.0M | $-361K | $26.4M |
| Aug 2027 | $5.3M | $3.1M | $2.1M | $26.8M |
| Jul 2027 | $6.1M | $3.3M | $2.9M | $34.1M |
| Jun 2027 | $6.7M | $2.8M | $3.9M | $31.8M |
| May 2027 | $5.4M | $3.0M | $2.4M | $29.7M |
| Apr 2027 | $10.1M | $2.9M | $7.2M | $27.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $339K |
| Local Dairy Co. | $290K |