| Ingresos TV | $76K |
| Bonus TV por Posición | $27K |
| Ingresos por partido | $562K |
| Patrocinio | $102K |
| Merchandising | $2.9M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $156K |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $94K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.1M |
| Salarios personal | $45K |
| Amortización de Fichajes | $71K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $758K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2027 | $3.9M | $4.9M | $-1.0M | $12.7M |
| Sep 2027 | $3.5M | $3.6M | $-142K | $13.7M |
| Ago 2027 | $3.4M | $4.3M | $-902K | $13.8M |
| Jul 2027 | $3.3M | $2.2M | $1.1M | $14.6M |
| Jun 2027 | $3.8M | $2.2M | $1.6M | $17.0M |
| May 2027 | $4.0M | $3.1M | $856K | $15.4M |
| Abr 2027 | $4.2M | $2.6M | $1.6M | $14.5M |
| Mar 2027 | $4.6M | $2.9M | $1.7M | $12.9M |
| Feb 2027 | $5.0M | $3.1M | $1.9M | $11.3M |
| Ene 2027 | $4.6M | $3.1M | $1.5M | $9.4M |
| Dic 2026 | $4.5M | $2.4M | $2.1M | $7.9M |
| Nov 2026 | $4.8M | $2.7M | $2.1M | $5.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $609K |
| Westside Builders | $610K |