| Ingresos TV | $1.3M |
| Bonus TV por Posición | $612K |
| Ingresos por partido | $148K |
| Patrocinio | $18K |
| Merchandising | $709K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $37K |
| Amortización de Fichajes | $44K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $8K |
| Mantenimiento instalaciones | $693K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $2.8M | $2.3M | $542K | $9.2M |
| Oct 2027 | $3.3M | $4.4M | $-1.1M | $8.6M |
| Sep 2027 | $3.0M | $3.1M | $-66K | $9.7M |
| Ago 2027 | $3.1M | $3.1M | $-84K | $9.7M |
| Jul 2027 | $3.1M | $2.5M | $554K | $9.7M |
| Jun 2027 | $3.0M | $2.7M | $316K | $10.6M |
| May 2027 | $2.7M | $2.6M | $160K | $10.3M |
| Abr 2027 | $2.6M | $2.5M | $87K | $10.1M |
| Mar 2027 | $2.7M | $2.4M | $291K | $10.0M |
| Feb 2027 | $2.6M | $2.0M | $681K | $9.7M |
| Ene 2027 | $2.8M | $1.9M | $838K | $9.2M |
| Dic 2026 | $3.8M | $1.9M | $1.9M | $8.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $104K |
| Westside Builders | $112K |