| Ingresos TV | $228K |
| Bonus TV por Posición | $36K |
| Ingresos por partido | $0 |
| Patrocinio | $101K |
| Merchandising | $1.4M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $150K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $24K |
| Amortización de Fichajes | $94K |
| Intereses de Deuda | $43K |
| Tarifas de Cesión (Gasto) | $280K |
| Mantenimiento instalaciones | $414K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2027 | $1.9M | $2.6M | $-627K | $-9.6M |
| Jul 2027 | $2.0M | $1.6M | $482K | $-9.1M |
| Jun 2027 | $2.1M | $2.0M | $192K | $-5.1M |
| May 2027 | $2.0M | $3.2M | $-1.2M | $-5.3M |
| Abr 2027 | $2.0M | $2.0M | $20K | $-4.1M |
| Mar 2027 | $2.2M | $2.6M | $-408K | $-4.1M |
| Feb 2027 | $2.2M | $2.6M | $-475K | $-3.7M |
| Ene 2027 | $2.1M | $2.4M | $-255K | $-3.2M |
| Dic 2026 | $2.2M | $2.3M | $-115K | $-3.0M |
| Nov 2026 | $2.2M | $2.4M | $-227K | $-2.8M |
| Oct 2026 | $2.2M | $5.5M | $-3.3M | $-2.6M |
| Sep 2026 | $2.0M | $1.4M | $622K | $692K |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $633K |
| Westside Builders | $576K |