| Ingresos TV | $247K |
| Bonus TV por Posición | $115K |
| Ingresos por partido | $73K |
| Patrocinio | $108K |
| Merchandising | $2.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $183K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.1M |
| Salarios personal | $61K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $33K |
| Mantenimiento instalaciones | $578K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $2.7M | $2.7M | $-30K | $1.4M |
| Oct 2027 | $2.7M | $3.0M | $-309K | $1.4M |
| Sep 2027 | $2.7M | $3.1M | $-427K | $1.8M |
| Ago 2027 | $3.1M | $3.2M | $-165K | $2.2M |
| Jul 2027 | $4.0M | $4.3M | $-267K | $2.4M |
| Jun 2027 | $2.7M | $2.8M | $-27K | $2.9M |
| May 2027 | $2.5M | $3.1M | $-628K | $2.9M |
| Abr 2027 | $2.4M | $1.7M | $686K | $3.6M |
| Mar 2027 | $2.4M | $1.7M | $688K | $2.9M |
| Feb 2027 | $2.5M | $1.7M | $783K | $2.2M |
| Ene 2027 | $3.0M | $1.8M | $1.2M | $1.4M |
| Dic 2026 | $2.7M | $2.0M | $740K | $205K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $657K |
| Local Dairy Co. | $638K |