| Ingresos TV | $805K |
| Bonus TV por Posición | $25K |
| Ingresos por partido | $468K |
| Patrocinio | $104K |
| Merchandising | $1.8M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $26K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.7M |
| Salarios personal | $36K |
| Amortización de Fichajes | $4K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $34K |
| Mantenimiento instalaciones | $644K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2027 | $3.3M | $3.4M | $-105K | $7.9M |
| Nov 2027 | $3.4M | $3.3M | $166K | $8.0M |
| Oct 2027 | $3.0M | $3.8M | $-782K | $7.8M |
| Sep 2027 | $3.0M | $4.0M | $-953K | $8.6M |
| Aug 2027 | $3.2M | $3.4M | $-180K | $9.6M |
| Jul 2027 | $3.5M | $2.8M | $675K | $9.8M |
| Jun 2027 | $3.5M | $2.8M | $709K | $9.3M |
| May 2027 | $3.8M | $3.2M | $611K | $8.5M |
| Apr 2027 | $3.6M | $3.4M | $216K | $7.9M |
| Mar 2027 | $3.6M | $3.0M | $654K | $7.7M |
| Feb 2027 | $3.8M | $3.1M | $709K | $7.1M |
| Jan 2027 | $3.7M | $3.4M | $317K | $6.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $646K |
| Greenfield Foods | $598K |