| Ingresos TV | $2.9M |
| Bonus TV por Posición | $465K |
| Ingresos por partido | $0 |
| Patrocinio | $32K |
| Merchandising | $408K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $110K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $25K |
| Amortización de Fichajes | $56K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $593K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $3.9M | $1.8M | $2.1M | $28.6M |
| May 2028 | $3.2M | $2.4M | $814K | $26.4M |
| Apr 2028 | $3.3M | $2.0M | $1.3M | $25.6M |
| Mar 2028 | $3.2M | $1.7M | $1.6M | $24.2M |
| Feb 2028 | $13.4M | $2.5M | $10.9M | $22.6M |
| Jan 2028 | $3.2M | $1.8M | $1.4M | $11.6M |
| Dec 2027 | $3.4M | $2.0M | $1.5M | $10.2M |
| Nov 2027 | $3.8M | $2.2M | $1.6M | $8.7M |
| Oct 2027 | $3.9M | $1.9M | $2.0M | $7.0M |
| Sep 2027 | $3.4M | $1.5M | $1.8M | $5.0M |
| Aug 2027 | $3.3M | $1.4M | $1.9M | $25.5M |
| Jul 2027 | $3.3M | $1.3M | $1.9M | $23.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $191K |
| Greenfield Foods | $193K |