| Ingresos TV | $912K |
| Bonus TV por Posición | $273K |
| Ingresos por partido | $265K |
| Patrocinio | $104K |
| Merchandising | $4.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $226K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.7M |
| Salarios personal | $60K |
| Amortización de Fichajes | $83K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $86K |
| Mantenimiento instalaciones | $1.0M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2027 | $10.3M | $5.9M | $4.3M | $186K |
| Jul 2027 | $10.0M | $3.4M | $6.6M | $-1.4M |
| Jun 2027 | $6.1M | $3.4M | $2.7M | $-3.9M |
| May 2027 | $4.8M | $3.5M | $1.3M | $-6.7M |
| Abr 2027 | $4.7M | $2.5M | $2.2M | $14.0M |
| Mar 2027 | $4.7M | $2.5M | $2.2M | $11.8M |
| Feb 2027 | $4.9M | $2.6M | $2.4M | $9.5M |
| Ene 2027 | $8.1M | $2.8M | $5.3M | $7.2M |
| Dic 2026 | $3.6M | $2.6M | $975K | $1.9M |
| Nov 2026 | $3.6M | $3.1M | $515K | $908K |
| Oct 2026 | $3.7M | $4.5M | $-822K | $393K |
| Sep 2026 | $3.5M | $3.1M | $423K | $1.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $682K |
| Local Dairy Co. | $564K |