| Ingresos TV | $1.9M |
| Bonus TV por Posición | $86K |
| Ingresos por partido | $0 |
| Patrocinio | $24K |
| Merchandising | $352K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $25K |
| Amortización de Fichajes | $16K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $108K |
| Mantenimiento instalaciones | $519K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2029 | $2.3M | $2.1M | $191K | $8.2M |
| Jun 2029 | $2.8M | $2.0M | $865K | $8.0M |
| May 2029 | $2.4M | $2.1M | $271K | $7.1M |
| Abr 2029 | $2.5M | $2.5M | $-34K | $6.9M |
| Mar 2029 | $2.8M | $2.5M | $240K | $6.9M |
| Feb 2029 | $2.5M | $2.4M | $123K | $6.6M |
| Ene 2029 | $2.5M | $2.3M | $143K | $6.5M |
| Dic 2028 | $2.4M | $2.2M | $220K | $6.3M |
| Nov 2028 | $2.5M | $2.2M | $294K | $6.1M |
| Oct 2028 | $2.4M | $5.0M | $-2.7M | $5.8M |
| Sep 2028 | $2.7M | $2.3M | $402K | $8.4M |
| Ago 2028 | $2.7M | $2.3M | $393K | $8.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $130K |
| Greenfield Foods | $158K |