| Ingresos TV | $2.5M |
| Bonus TV por Posición | $405K |
| Ingresos por partido | $159K |
| Patrocinio | $36K |
| Merchandising | $801K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $36K |
| Amortización de Fichajes | $112K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $754K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $3.9M | $2.6M | $1.3M | $13.3M |
| Jul 2027 | $4.3M | $3.1M | $1.1M | $11.9M |
| Jun 2027 | $3.8M | $3.4M | $395K | $10.7M |
| May 2027 | $3.9M | $4.3M | $-391K | $10.2M |
| Apr 2027 | $4.0M | $3.2M | $808K | $10.5M |
| Mar 2027 | $4.0M | $3.4M | $561K | $9.5M |
| Feb 2027 | $4.1M | $2.4M | $1.6M | $8.9M |
| Jan 2027 | $5.2M | $1.9M | $3.3M | $7.1M |
| Dec 2026 | $4.0M | $1.9M | $2.1M | $9.6M |
| Nov 2026 | $4.1M | $1.9M | $2.2M | $7.5M |
| Oct 2026 | $4.2M | $3.2M | $985K | $5.3M |
| Sep 2026 | $4.2M | $1.5M | $2.8M | $4.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $235K |
| Westside Builders | $198K |