| Ingresos TV | $611K |
| Bonus TV por Posición | $143K |
| Ingresos por partido | $0 |
| Patrocinio | $77K |
| Merchandising | $569K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $910K |
| Salarios personal | $28K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $6K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $350K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.4M | $1.3M | $106K | $-1.4M |
| Oct 2027 | $1.4M | $1.9M | $-498K | $-1.5M |
| Sep 2027 | $1.4M | $1.8M | $-371K | $-1.0M |
| Aug 2027 | $1.4M | $1.6M | $-189K | $-667K |
| Jul 2027 | $2.2M | $1.9M | $271K | $-478K |
| Jun 2027 | $1.3M | $1.7M | $-392K | $-749K |
| May 2027 | $1.4M | $1.7M | $-281K | $-357K |
| Apr 2027 | $1.7M | $1.8M | $-150K | $-76K |
| Mar 2027 | $1.5M | $1.6M | $-93K | $74K |
| Feb 2027 | $1.5M | $1.5M | $68K | $167K |
| Jan 2027 | $1.9M | $1.9M | $36K | $99K |
| Dec 2026 | $1.6M | $1.5M | $91K | $63K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $472K |
| Hometown Print | $455K |