| Ingresos TV | $428K |
| Bonus TV por Posición | $256K |
| Ingresos por partido | $0 |
| Patrocinio | $53K |
| Merchandising | $637K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $2.5M |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $24K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $742K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $3.9M | $2.1M | $1.8M | $29.9M |
| Jun 2028 | $4.0M | $2.2M | $1.8M | $28.1M |
| May 2028 | $3.7M | $2.0M | $1.7M | $26.2M |
| Abr 2028 | $3.7M | $2.2M | $1.4M | $24.6M |
| Mar 2028 | $3.7M | $2.2M | $1.5M | $23.1M |
| Feb 2028 | $3.7M | $2.2M | $1.5M | $21.6M |
| Ene 2028 | $3.7M | $2.1M | $1.6M | $20.2M |
| Dic 2027 | $3.6M | $2.1M | $1.4M | $18.6M |
| Nov 2027 | $3.6M | $2.3M | $1.3M | $17.2M |
| Oct 2027 | $3.7M | $4.7M | $-1.0M | $15.8M |
| Sep 2027 | $3.8M | $2.4M | $1.4M | $16.9M |
| Ago 2027 | $6.6M | $2.5M | $4.1M | $15.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $314K |
| Greenfield Foods | $327K |