| Ingresos TV | $76K |
| Bonus TV por Posición | $31K |
| Ingresos por partido | $223K |
| Patrocinio | $89K |
| Merchandising | $2.6M |
| Premio de Copa | $58K |
| Premio Continental | $0 |
| Pago paracaídas | $156K |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $254K |
| Inversión del propietario | $0 |
| Salarios jugadores | $5.9M |
| Salarios personal | $42K |
| Amortización de Fichajes | $267K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $644K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2027 | $3.5M | $6.9M | $-3.4M | $-495K |
| Sep 2027 | $3.3M | $4.1M | $-799K | $2.6M |
| Ago 2027 | $3.1M | $6.4M | $-3.2M | $4.6M |
| Jul 2027 | $3.3M | $2.1M | $1.1M | $7.5M |
| Jun 2027 | $3.7M | $2.2M | $1.5M | $17.9M |
| May 2027 | $3.8M | $2.5M | $1.3M | $16.4M |
| Abr 2027 | $4.5M | $3.3M | $1.2M | $15.1M |
| Mar 2027 | $4.4M | $2.8M | $1.6M | $14.0M |
| Feb 2027 | $4.3M | $3.0M | $1.3M | $12.3M |
| Ene 2027 | $4.2M | $3.2M | $1.0M | $11.0M |
| Dic 2026 | $4.1M | $2.5M | $1.6M | $10.0M |
| Nov 2026 | $4.3M | $2.7M | $1.6M | $8.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $602K |
| Westside Builders | $471K |