| Ingresos TV | $2.8M |
| Bonus TV por Posición | $1.2M |
| Ingresos por partido | $59K |
| Patrocinio | $47K |
| Merchandising | $463K |
| 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 | $26K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $787K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $4.6M | $1.9M | $2.7M | $28.1M |
| Jul 2027 | $4.6M | $1.9M | $2.7M | $25.4M |
| Jun 2027 | $4.6M | $1.9M | $2.7M | $22.8M |
| May 2027 | $4.4M | $1.9M | $2.5M | $20.1M |
| Apr 2027 | $4.4M | $1.9M | $2.6M | $17.6M |
| Mar 2027 | $4.9M | $1.9M | $2.9M | $15.0M |
| Feb 2027 | $4.6M | $1.9M | $2.7M | $12.1M |
| Jan 2027 | $3.9M | $1.6M | $2.2M | $9.4M |
| Dec 2026 | $3.6M | $1.6M | $2.0M | $7.2M |
| Nov 2026 | $3.6M | $1.6M | $2.0M | $5.2M |
| Oct 2026 | $4.1M | $4.8M | $-708K | $3.1M |
| Sep 2026 | $3.8M | $1.3M | $2.6M | $3.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $280K |
| Westside Builders | $285K |