| Ingresos TV | $2.2M |
| Bonus TV por Posición | $240K |
| Ingresos por partido | $48K |
| Patrocinio | $29K |
| Merchandising | $572K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.9M |
| Salarios personal | $25K |
| Amortización de Fichajes | $77K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $636K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2028 | $3.1M | $3.7M | $-591K | $25.6M |
| Sep 2028 | $3.4M | $3.1M | $274K | $26.1M |
| Aug 2028 | $3.4M | $2.9M | $471K | $25.7M |
| Jul 2028 | $3.2M | $2.3M | $946K | $25.2M |
| Jun 2028 | $3.8M | $2.5M | $1.3M | $24.2M |
| May 2028 | $3.2M | $2.7M | $505K | $22.7M |
| Apr 2028 | $3.3M | $2.6M | $722K | $22.2M |
| Mar 2028 | $3.3M | $2.8M | $445K | $21.4M |
| Feb 2028 | $3.3M | $2.9M | $407K | $20.8M |
| Jan 2028 | $3.4M | $2.1M | $1.4M | $23.6M |
| Dec 2027 | $3.4M | $2.1M | $1.3M | $22.2M |
| Nov 2027 | $3.6M | $2.2M | $1.3M | $20.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $178K |
| Westside Builders | $176K |