| Ingresos TV | $424K |
| Bonus TV por Posición | $201K |
| Ingresos por partido | $0 |
| Patrocinio | $59K |
| Merchandising | $822K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $1.8M |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $6K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.9M |
| Salarios personal | $40K |
| Amortización de Fichajes | $144K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $706K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $3.3M | $3.8M | $-491K | $8.2M |
| Jul 2028 | $4.0M | $2.8M | $1.3M | $8.6M |
| Jun 2028 | $4.4M | $2.8M | $1.6M | $11.8M |
| May 2028 | $4.0M | $3.3M | $705K | $10.1M |
| Abr 2028 | $4.0M | $2.4M | $1.6M | $9.4M |
| Mar 2028 | $4.3M | $3.5M | $840K | $7.7M |
| Feb 2028 | $4.4M | $2.6M | $1.8M | $6.8M |
| Ene 2028 | $4.1M | $2.2M | $1.9M | $4.9M |
| Dic 2027 | $4.0M | $2.4M | $1.6M | $3.0M |
| Nov 2027 | $4.0M | $2.2M | $1.8M | $1.4M |
| Oct 2027 | $4.0M | $8.0M | $-4.0M | $-533K |
| Sep 2027 | $4.0M | $3.3M | $725K | $3.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $340K |
| Greenfield Foods | $364K |