| Ingresos TV | $2.8M |
| Bonus TV por Posición | $890K |
| Ingresos por partido | $39K |
| Patrocinio | $42K |
| Merchandising | $718K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $385 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $33K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $18K |
| Mantenimiento instalaciones | $852K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2027 | $4.5M | $1.9M | $2.6M | $5.8M |
| Sep 2027 | $4.5M | $1.7M | $2.8M | $3.2M |
| Ago 2027 | $4.8M | $1.9M | $2.8M | $432K |
| Jul 2027 | $5.3M | $2.0M | $3.3M | $-2.4M |
| Jun 2027 | $5.4M | $1.9M | $3.5M | $-5.6M |
| May 2027 | $5.1M | $1.8M | $3.3M | $-9.1M |
| Abr 2027 | $5.1M | $1.7M | $3.4M | $-12.4M |
| Mar 2027 | $4.5M | $1.7M | $2.7M | $-15.8M |
| Feb 2027 | $4.9M | $1.8M | $3.1M | $-18.5M |
| Ene 2027 | $5.6M | $1.5M | $4.1M | $20.6M |
| Dic 2026 | $4.8M | $1.4M | $3.4M | $16.5M |
| Nov 2026 | $5.0M | $1.5M | $3.5M | $13.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $272K |
| Westside Builders | $228K |