| Ingresos TV | $4.3M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $50K |
| Merchandising | $816K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.5M |
| Salarios personal | $43K |
| Amortización de Fichajes | $21K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $750K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $5.2M | $3.3M | $1.9M | $16.6M |
| May 2028 | $3.9M | $3.6M | $297K | $15.8M |
| Abr 2028 | $4.0M | $3.4M | $621K | $15.5M |
| Mar 2028 | $4.1M | $5.0M | $-922K | $14.9M |
| Feb 2028 | $5.7M | $3.3M | $2.4M | $15.8M |
| Ene 2028 | $4.2M | $3.3M | $938K | $13.4M |
| Dic 2027 | $4.3M | $3.3M | $1.0M | $12.5M |
| Nov 2027 | $4.7M | $4.3M | $342K | $11.4M |
| Oct 2027 | $4.5M | $6.7M | $-2.2M | $11.1M |
| Sep 2027 | $4.7M | $3.9M | $762K | $13.3M |
| Ago 2027 | $4.6M | $3.0M | $1.6M | $28.1M |
| Jul 2027 | $5.3M | $2.8M | $2.6M | $27.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $296K |
| Greenfield Foods | $307K |