| Ingresos TV | $2.0M |
| Bonus TV por Posición | $343K |
| Ingresos por partido | $28K |
| Patrocinio | $29K |
| Merchandising | $304K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $33K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $41K |
| Amortización de Fichajes | $19K |
| Intereses de Deuda | $34K |
| Tarifas de Cesión (Gasto) | $35K |
| Mantenimiento instalaciones | $611K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $3.1M | $1.9M | $1.2M | $-7.6M |
| Jul 2027 | $2.8M | $1.8M | $988K | $-8.8M |
| Jun 2027 | $2.6M | $1.7M | $929K | $-9.8M |
| May 2027 | $3.4M | $2.1M | $1.2M | $17.2M |
| Apr 2027 | $3.6M | $1.5M | $2.1M | $16.0M |
| Mar 2027 | $3.9M | $1.5M | $2.4M | $13.9M |
| Feb 2027 | $3.4M | $1.5M | $1.9M | $12.6M |
| Jan 2027 | $3.4M | $1.4M | $1.9M | $10.6M |
| Dec 2026 | $3.3M | $1.4M | $1.9M | $8.7M |
| Nov 2026 | $3.3M | $1.4M | $1.9M | $6.8M |
| Oct 2026 | $3.6M | $2.7M | $959K | $5.0M |
| Sep 2026 | $4.6M | $1.6M | $3.0M | $4.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $185K |
| Westside Builders | $167K |