| Ingresos TV | $1.3M |
| Bonus TV por Posición | $586K |
| Ingresos por partido | $19K |
| Patrocinio | $20K |
| Merchandising | $372K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $73K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $48K |
| Amortización de Fichajes | $23K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $125K |
| Mantenimiento instalaciones | $585K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $2.4M | $2.1M | $290K | $9.8M |
| Jul 2027 | $2.4M | $2.0M | $359K | $9.5M |
| Jun 2027 | $2.3M | $1.7M | $625K | $10.3M |
| May 2027 | $2.4M | $2.3M | $67K | $9.6M |
| Apr 2027 | $1.8M | $1.5M | $306K | $9.6M |
| Mar 2027 | $2.1M | $1.2M | $908K | $9.3M |
| Feb 2027 | $2.5M | $1.3M | $1.2M | $8.4M |
| Jan 2027 | $2.2M | $1.1M | $1.0M | $7.2M |
| Dec 2026 | $2.4M | $1.2M | $1.3M | $6.2M |
| Nov 2026 | $2.2M | $1.2M | $1.0M | $4.9M |
| Oct 2026 | $2.1M | $1.3M | $750K | $3.9M |
| Sep 2026 | $2.2M | $937K | $1.3M | $3.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $104K |
| Local Dairy Co. | $133K |