| Ingresos TV | $2.2M |
| Bonus TV por Posición | $599K |
| Ingresos por partido | $0 |
| Patrocinio | $36K |
| Merchandising | $835K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $33K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.5M |
| Salarios personal | $54K |
| Amortización de Fichajes | $12K |
| Intereses de Deuda | $11K |
| Tarifas de Cesión (Gasto) | $3K |
| Mantenimiento instalaciones | $762K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $4.5M | $3.3M | $1.1M | $-2.1M |
| Aug 2027 | $3.4M | $2.4M | $1.1M | $-3.2M |
| Jul 2027 | $4.7M | $2.3M | $2.4M | $24.6M |
| Jun 2027 | $4.2M | $2.2M | $2.0M | $22.2M |
| May 2027 | $3.5M | $3.1M | $434K | $20.2M |
| Apr 2027 | $3.5M | $2.2M | $1.4M | $19.8M |
| Mar 2027 | $3.6M | $2.2M | $1.4M | $18.4M |
| Feb 2027 | $4.1M | $2.3M | $1.8M | $17.0M |
| Jan 2027 | $4.6M | $2.7M | $1.9M | $15.2M |
| Dec 2026 | $5.4M | $2.9M | $2.4M | $13.4M |
| Nov 2026 | $5.2M | $2.9M | $2.4M | $10.9M |
| Oct 2026 | $5.2M | $4.9M | $298K | $8.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $204K |
| Westside Builders | $223K |