| Ingresos TV | $2.3M |
| Bonus TV por Posición | $97K |
| Ingresos por partido | $0 |
| Patrocinio | $35K |
| Merchandising | $230K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $936K |
| Salarios personal | $28K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $456K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $2.7M | $1.4M | $1.3M | $34.5M |
| Jul 2028 | $3.0M | $1.4M | $1.6M | $33.2M |
| Jun 2028 | $2.9M | $1.5M | $1.3M | $31.6M |
| May 2028 | $2.8M | $2.1M | $640K | $30.3M |
| Abr 2028 | $2.8M | $1.6M | $1.2M | $29.6M |
| Mar 2028 | $2.8M | $1.6M | $1.2M | $28.4M |
| Feb 2028 | $2.9M | $1.6M | $1.2M | $27.2M |
| Ene 2028 | $2.9M | $1.6M | $1.4M | $26.0M |
| Dic 2027 | $2.9M | $1.5M | $1.3M | $24.6M |
| Nov 2027 | $2.9M | $1.6M | $1.3M | $23.3M |
| Oct 2027 | $3.1M | $2.1M | $998K | $22.0M |
| Sep 2027 | $3.6M | $1.7M | $1.9M | $24.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $197K |
| Greenfield Foods | $220K |