| Ingresos TV | $77K |
| Bonus TV por Posición | $39K |
| Ingresos por partido | $0 |
| Patrocinio | $95K |
| Merchandising | $3.5M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $37K |
| Amortización de Fichajes | $20K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $920K |
| Mantenimiento instalaciones | $769K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2027 | $3.7M | $2.9M | $811K | $15.1M |
| Jul 2027 | $4.4M | $1.6M | $2.8M | $18.5M |
| Jun 2027 | $4.2M | $2.0M | $2.3M | $16.2M |
| May 2027 | $4.0M | $2.7M | $1.3M | $13.9M |
| Abr 2027 | $4.4M | $2.9M | $1.5M | $12.6M |
| Mar 2027 | $4.6M | $2.4M | $2.2M | $11.1M |
| Feb 2027 | $4.8M | $3.3M | $1.4M | $8.9M |
| Ene 2027 | $3.9M | $2.3M | $1.6M | $8.0M |
| Dic 2026 | $3.9M | $2.0M | $2.0M | $6.4M |
| Nov 2026 | $3.9M | $2.1M | $1.8M | $4.4M |
| Oct 2026 | $3.9M | $2.9M | $977K | $2.6M |
| Sep 2026 | $3.0M | $1.4M | $1.6M | $1.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $618K |
| Local Dairy Co. | $523K |