| Ingresos TV | $420K |
| Bonus TV por Posición | $244K |
| Ingresos por partido | $30K |
| Patrocinio | $50K |
| Merchandising | $285K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $44K |
| Inversión del propietario | $0 |
| Salarios jugadores | $829K |
| Salarios personal | $31K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $14K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $327K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.1M | $1.2M | $-129K | $-3.1M |
| Oct 2027 | $1.1M | $1.4M | $-286K | $-3.0M |
| Sep 2027 | $1.1M | $1.6M | $-438K | $-2.7M |
| Aug 2027 | $789K | $1.1M | $-301K | $-2.2M |
| Jul 2027 | $798K | $1.0M | $-231K | $-1.9M |
| Jun 2027 | $912K | $1.0M | $-131K | $-1.7M |
| May 2027 | $806K | $1.2M | $-362K | $-1.6M |
| Apr 2027 | $826K | $1.0M | $-223K | $-1.2M |
| Mar 2027 | $885K | $1.1M | $-211K | $-980K |
| Feb 2027 | $925K | $1.1M | $-185K | $-769K |
| Jan 2027 | $914K | $1.2M | $-312K | $-584K |
| Dec 2026 | $925K | $1.1M | $-156K | $-273K |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $310K |
| Westside Builders | $285K |