| Ingresos TV | $4.0M |
| Bonus TV por Posición | $777K |
| Ingresos por partido | $7K |
| Patrocinio | $53K |
| Merchandising | $1.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $41K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $30K |
| Amortización de Fichajes | $40K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $83K |
| Mantenimiento instalaciones | $999K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $6.2M | $3.4M | $2.8M | $38.1M |
| Oct 2027 | $6.1M | $3.9M | $2.2M | $35.3M |
| Sep 2027 | $5.7M | $4.9M | $778K | $33.1M |
| Aug 2027 | $8.0M | $3.1M | $4.9M | $32.6M |
| Jul 2027 | $6.9M | $3.5M | $3.4M | $27.7M |
| Jun 2027 | $7.9M | $3.3M | $4.7M | $25.9M |
| May 2027 | $5.8M | $3.5M | $2.3M | $21.3M |
| Apr 2027 | $5.7M | $5.0M | $647K | $19.0M |
| Mar 2027 | $5.8M | $3.4M | $2.4M | $18.3M |
| Feb 2027 | $6.1M | $3.6M | $2.5M | $15.9M |
| Jan 2027 | $6.0M | $3.5M | $2.5M | $13.4M |
| Dec 2026 | $5.8M | $3.5M | $2.3M | $10.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $349K |
| Westside Builders | $291K |