| Ingresos TV | $1.0M |
| Bonus TV por Posición | $276K |
| Ingresos por partido | $22K |
| Patrocinio | $15K |
| Merchandising | $365K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $24K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $31K |
| Amortización de Fichajes | $7K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $55K |
| Mantenimiento instalaciones | $519K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $1.7M | $1.9M | $-196K | $156K |
| Jul 2028 | $1.8M | $1.9M | $-153K | $725K |
| Jun 2028 | $1.5M | $1.8M | $-329K | $871K |
| May 2028 | $1.6M | $1.9M | $-239K | $1.2M |
| Abr 2028 | $1.4M | $1.6M | $-210K | $1.4M |
| Mar 2028 | $1.7M | $1.4M | $255K | $1.6M |
| Feb 2028 | $1.6M | $1.5M | $99K | $1.4M |
| Ene 2028 | $1.6M | $1.4M | $261K | $1.3M |
| Dic 2027 | $1.8M | $1.4M | $394K | $993K |
| Nov 2027 | $1.7M | $1.5M | $232K | $592K |
| Oct 2027 | $1.8M | $4.4M | $-2.7M | $353K |
| Sep 2027 | $1.9M | $2.4M | $-493K | $3.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $97K |
| Greenfield Foods | $80K |