| Ingresos TV | $1.4M |
| Bonus TV por Posición | $442K |
| Ingresos por partido | $13K |
| Patrocinio | $20K |
| Merchandising | $320K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $26K |
| Inversión del propietario | $0 |
| Salarios jugadores | $995K |
| Salarios personal | $56K |
| Amortización de Fichajes | $12K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $557K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $2.2M | $1.6M | $576K | $10.7M |
| Aug 2027 | $2.1M | $1.5M | $618K | $10.3M |
| Jul 2027 | $2.2M | $1.3M | $903K | $9.8M |
| Jun 2027 | $1.9M | $1.2M | $673K | $9.4M |
| May 2027 | $1.9M | $2.1M | $-179K | $8.8M |
| Apr 2027 | $1.7M | $1.1M | $654K | $8.9M |
| Mar 2027 | $1.9M | $1.0M | $875K | $8.3M |
| Feb 2027 | $1.9M | $1.0M | $882K | $7.4M |
| Jan 2027 | $1.9M | $971K | $977K | $6.5M |
| Dec 2026 | $2.1M | $1.0M | $1.1M | $5.6M |
| Nov 2026 | $1.9M | $995K | $911K | $4.5M |
| Oct 2026 | $2.1M | $1.6M | $483K | $3.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $114K |
| Westside Builders | $127K |