| Ingresos TV | $1.1M |
| Bonus TV por Posición | $428K |
| Ingresos por partido | $33K |
| Patrocinio | $15K |
| Merchandising | $486K |
| Premio de Copa | $79K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $47K |
| Amortización de Fichajes | $12K |
| Intereses de Deuda | $24K |
| Tarifas de Cesión (Gasto) | $16K |
| Mantenimiento instalaciones | $610K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $2.1M | $2.1M | $49K | $-5.5M |
| May 2028 | $1.9M | $2.2M | $-366K | $-5.6M |
| Abr 2028 | $1.6M | $1.7M | $-96K | $-5.3M |
| Mar 2028 | $728K | $1.8M | $-1.1M | $-5.2M |
| Feb 2028 | $752K | $1.4M | $-640K | $-4.1M |
| Ene 2028 | $1.5M | $1.5M | $-75K | $-2.9M |
| Dic 2027 | $1.3M | $1.4M | $-21K | $-2.8M |
| Nov 2027 | $1.3M | $1.4M | $-110K | $-2.8M |
| Oct 2027 | $1.3M | $3.0M | $-1.6M | $-2.7M |
| Sep 2027 | $1.4M | $2.1M | $-718K | $-1.0M |
| Ago 2027 | $1.4M | $1.8M | $-400K | $-316K |
| Jul 2027 | $1.3M | $1.8M | $-518K | $85K |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $85K |
| Westside Builders | $96K |