| Ingresos TV | $3.5M |
| Bonus TV por Posición | $1.1M |
| Ingresos por partido | $10K |
| Patrocinio | $51K |
| Merchandising | $590K |
| Premio de Copa | $527K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $30K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.3M |
| Salarios personal | $35K |
| Amortización de Fichajes | $110K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $124K |
| Mantenimiento instalaciones | $913K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $5.9M | $3.5M | $2.4M | $28.2M |
| Ene 2028 | $5.4M | $3.4M | $2.0M | $25.7M |
| Dic 2027 | $5.7M | $3.2M | $2.4M | $23.6M |
| Nov 2027 | $6.3M | $3.5M | $2.8M | $21.1M |
| Oct 2027 | $6.1M | $3.9M | $2.2M | $18.1M |
| Sep 2027 | $5.1M | $3.6M | $1.5M | $15.8M |
| Ago 2027 | $5.5M | $3.2M | $2.3M | $14.2M |
| Jul 2027 | $5.4M | $2.5M | $2.9M | $25.2M |
| Jun 2027 | $7.2M | $2.3M | $4.9M | $26.4M |
| May 2027 | $5.3M | $2.6M | $2.7M | $21.4M |
| Abr 2027 | $5.0M | $2.9M | $2.1M | $18.7M |
| Mar 2027 | $5.1M | $2.8M | $2.3M | $16.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $323K |
| Greenfield Foods | $284K |