| Ingresos TV | $3.4M |
| Bonus TV por Posición | $534K |
| Ingresos por partido | $0 |
| Patrocinio | $35K |
| Merchandising | $1.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $189K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $28K |
| Amortización de Fichajes | $35K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $907K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $5.5M | $2.4M | $3.1M | $18.7M |
| May 2028 | $4.5M | $2.7M | $1.8M | $15.6M |
| Abr 2028 | $4.5M | $2.4M | $2.1M | $13.8M |
| Mar 2028 | $4.6M | $2.4M | $2.1M | $11.7M |
| Feb 2028 | $4.8M | $2.8M | $2.0M | $9.5M |
| Ene 2028 | $4.4M | $2.8M | $1.6M | $7.6M |
| Dic 2027 | $4.9M | $2.8M | $2.0M | $6.0M |
| Nov 2027 | $4.8M | $2.5M | $2.3M | $3.9M |
| Oct 2027 | $4.9M | $5.3M | $-420K | $1.5M |
| Sep 2027 | $4.8M | $3.4M | $1.4M | $1.9M |
| Ago 2027 | $2.7M | $2.4M | $371K | $440K |
| Jul 2027 | $3.1M | $1.9M | $1.2M | $37K |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $225K |
| Westside Builders | $191K |