| Ingresos TV | $230K |
| Bonus TV por Posición | $9K |
| Ingresos por partido | $7K |
| Patrocinio | $86K |
| Merchandising | $851K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $50K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.3M |
| Salarios personal | $25K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $4K |
| Tarifas de Cesión (Gasto) | $134K |
| Mantenimiento instalaciones | $305K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2028 | $1.2M | $3.8M | $-2.5M | $-2.9M |
| Sep 2028 | $1.3M | $1.7M | $-362K | $-335K |
| Ago 2028 | $2.1M | $1.6M | $486K | $122K |
| Jul 2028 | $2.7M | $1.4M | $1.2M | $-364K |
| Jun 2028 | $1.4M | $1.6M | $-290K | $-1.6M |
| May 2028 | $1.3M | $1.6M | $-307K | $-1.3M |
| Abr 2028 | $1.3M | $1.7M | $-375K | $-995K |
| Mar 2028 | $1.4M | $1.6M | $-243K | $-620K |
| Feb 2028 | $1.6M | $2.0M | $-382K | $-377K |
| Ene 2028 | $1.4M | $1.6M | $-211K | $5K |
| Dic 2027 | $1.4M | $1.8M | $-456K | $216K |
| Nov 2027 | $1.4M | $1.6M | $-237K | $673K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $559K |
| Greenfield Foods | $468K |