| Ingresos TV | $680K |
| Bonus TV por Posición | $98K |
| Ingresos por partido | $81K |
| Patrocinio | $12K |
| Merchandising | $131K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $566K |
| Salarios personal | $34K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $10K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $280K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.0M | $893K | $110K | $-2.3M |
| Oct 2027 | $988K | $1.3M | $-349K | $-2.4M |
| Sep 2027 | $1.1M | $2.4M | $-1.3M | $-2.0M |
| Aug 2027 | $1.1M | $1.2M | $-118K | $-779K |
| Jul 2027 | $1.2M | $1.2M | $27K | $-663K |
| Jun 2027 | $1.1M | $1.3M | $-180K | $-692K |
| May 2027 | $1.2M | $2.1M | $-878K | $-514K |
| Apr 2027 | $1.3M | $1.3M | $58K | $361K |
| Mar 2027 | $1.1M | $1.2M | $-113K | $301K |
| Feb 2027 | $1.3M | $989K | $292K | $412K |
| Jan 2027 | $1.1M | $1.1M | $40K | $222K |
| Dec 2026 | $1.0M | $953K | $87K | $182K |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $77K |
| Greenfield Foods | $70K |