| Ingresos TV | $3.3M |
| Bonus TV por Posición | $134K |
| Ingresos por partido | $12K |
| Patrocinio | $48K |
| Merchandising | $373K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $34K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $648K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2028 | $3.8M | $1.9M | $1.9M | $61.6M |
| Oct 2028 | $3.9M | $2.0M | $1.9M | $59.7M |
| Sep 2028 | $3.9M | $2.1M | $1.7M | $57.9M |
| Aug 2028 | $3.9M | $2.5M | $1.4M | $56.1M |
| Jul 2028 | $4.0M | $2.0M | $2.0M | $54.7M |
| Jun 2028 | $3.8M | $2.1M | $1.7M | $52.8M |
| May 2028 | $3.8M | $2.1M | $1.7M | $51.1M |
| Apr 2028 | $3.8M | $1.9M | $1.9M | $49.4M |
| Mar 2028 | $4.3M | $1.8M | $2.5M | $47.5M |
| Feb 2028 | $3.8M | $1.7M | $2.2M | $45.0M |
| Jan 2028 | $4.1M | $1.8M | $2.2M | $42.8M |
| Dec 2027 | $4.9M | $1.7M | $3.3M | $40.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $302K |
| Greenfield Foods | $269K |