| Ingresos TV | $2.0M |
| Bonus TV por Posición | $745K |
| Ingresos por partido | $0 |
| Patrocinio | $35K |
| Merchandising | $381K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $22K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $30K |
| Amortización de Fichajes | $7K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $290K |
| Mantenimiento instalaciones | $659K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $3.2M | $2.0M | $1.2M | $16.2M |
| Jul 2027 | $3.2M | $1.7M | $1.5M | $17.2M |
| Jun 2027 | $3.9M | $1.5M | $2.4M | $15.7M |
| May 2027 | $3.1M | $1.5M | $1.6M | $13.7M |
| Apr 2027 | $3.1M | $1.8M | $1.3M | $12.1M |
| Mar 2027 | $3.2M | $1.6M | $1.6M | $10.7M |
| Feb 2027 | $2.9M | $1.7M | $1.2M | $9.1M |
| Jan 2027 | $2.9M | $1.9M | $1.0M | $8.0M |
| Dec 2026 | $3.1M | $1.7M | $1.4M | $6.9M |
| Nov 2026 | $2.9M | $1.7M | $1.2M | $5.5M |
| Oct 2026 | $2.6M | $1.5M | $1.1M | $4.3M |
| Sep 2026 | $3.2M | $1.4M | $1.8M | $3.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $205K |
| Westside Builders | $211K |