| Ingresos TV | $1.0M |
| Bonus TV por Posición | $73K |
| Ingresos por partido | $0 |
| Patrocinio | $16K |
| Merchandising | $93K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $18K |
| Amortización de Fichajes | $17K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $342K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $1.2M | $1.8M | $-551K | $513K |
| Aug 2028 | $1.2M | $1.2M | $77K | $1.0M |
| Jul 2028 | $1.4M | $2.3M | $-909K | $952K |
| Jun 2028 | $1.2M | $1.4M | $-146K | $1.9M |
| May 2028 | $1.3M | $1.8M | $-504K | $2.0M |
| Apr 2028 | $1.6M | $1.4M | $169K | $2.5M |
| Mar 2028 | $1.3M | $1.2M | $134K | $2.3M |
| Feb 2028 | $1.3M | $1.1M | $140K | $2.2M |
| Jan 2028 | $1.3M | $1.1M | $162K | $2.3M |
| Dec 2027 | $1.5M | $1.3M | $203K | $2.2M |
| Nov 2027 | $1.3M | $1.1M | $198K | $2.0M |
| Oct 2027 | $1.3M | $1.2M | $107K | $1.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $103K |
| Greenfield Foods | $90K |