| Ingresos TV | $2.1M |
| Bonus TV por Posición | $338K |
| Ingresos por partido | $45K |
| Patrocinio | $32K |
| Merchandising | $403K |
| Premio de Copa | $155K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $120K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $26K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $3K |
| Mantenimiento instalaciones | $534K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2028 | $3.2M | $2.2M | $955K | $40.2M |
| Abr 2028 | $2.9M | $1.6M | $1.3M | $39.3M |
| Mar 2028 | $3.4M | $2.0M | $1.4M | $38.0M |
| Feb 2028 | $3.5M | $1.5M | $2.0M | $36.9M |
| Ene 2028 | $3.6M | $1.5M | $2.1M | $34.9M |
| Dic 2027 | $4.9M | $1.8M | $3.1M | $32.8M |
| Nov 2027 | $3.4M | $1.6M | $1.8M | $29.7M |
| Oct 2027 | $3.5M | $1.7M | $1.7M | $27.9M |
| Sep 2027 | $3.6M | $1.7M | $1.9M | $26.2M |
| Ago 2027 | $3.3M | $1.8M | $1.5M | $24.3M |
| Jul 2027 | $3.2M | $1.6M | $1.6M | $22.8M |
| Jun 2027 | $3.2M | $1.8M | $1.4M | $21.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $200K |
| Greenfield Foods | $188K |