| Ingresos TV | $3.2M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $3K |
| Patrocinio | $44K |
| Merchandising | $488K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $49K |
| Amortización de Fichajes | $3K |
| Intereses de Deuda | $14K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $706K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $3.7M | $2.7M | $975K | $-3.5M |
| Oct 2027 | $3.8M | $3.2M | $617K | $-4.5M |
| Sep 2027 | $3.7M | $5.4M | $-1.7M | $-5.1M |
| Aug 2027 | $3.8M | $2.5M | $1.2M | $-3.4M |
| Jul 2027 | $4.2M | $2.4M | $1.7M | $14.8M |
| Jun 2027 | $5.1M | $2.5M | $2.6M | $13.2M |
| May 2027 | $3.8M | $3.4M | $405K | $10.7M |
| Apr 2027 | $3.8M | $2.8M | $913K | $10.3M |
| Mar 2027 | $3.8M | $2.8M | $1.0M | $9.3M |
| Feb 2027 | $3.7M | $2.5M | $1.2M | $8.3M |
| Jan 2027 | $3.8M | $2.0M | $1.8M | $7.1M |
| Dec 2026 | $3.8M | $2.6M | $1.2M | $5.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $245K |
| Westside Builders | $278K |