| Ingresos TV | $2.3M |
| Bonus TV por Posición | $95K |
| Ingresos por partido | $111K |
| Patrocinio | $34K |
| Merchandising | $278K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $81K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $37K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $507K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2027 | $2.9M | $1.7M | $1.2M | $7.4M |
| Jan 2027 | $2.9M | $1.7M | $1.2M | $6.2M |
| Dec 2026 | $3.0M | $1.7M | $1.4M | $5.0M |
| Nov 2026 | $3.1M | $1.8M | $1.2M | $3.7M |
| Oct 2026 | $2.9M | $3.5M | $-625K | $2.4M |
| Sep 2026 | $3.2M | $1.2M | $2.1M | $3.1M |
| Aug 2026 | $0 | $0 | $0 | $1.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $219K |
| Local Dairy Co. | $190K |