| Ingresos TV | $2.1M |
| Bonus TV por Posición | $1.3M |
| Ingresos por partido | $0 |
| Patrocinio | $34K |
| Merchandising | $402K |
| Premio de Copa | $0 |
| Premio Continental | $2.9M |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $782K |
| Salarios personal | $42K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $656K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $6.6M | $1.5M | $5.1M | $34.6M |
| Oct 2027 | $5.2M | $1.4M | $3.8M | $29.5M |
| Sep 2027 | $7.0M | $1.4M | $5.5M | $25.7M |
| Aug 2027 | $8.1M | $1.7M | $6.4M | $20.1M |
| Jul 2027 | $9.2M | $1.8M | $7.4M | $13.7M |
| Jun 2027 | $3.9M | $1.9M | $2.1M | $6.4M |
| May 2027 | $3.8M | $1.9M | $1.8M | $4.3M |
| Apr 2027 | $3.5M | $1.7M | $1.8M | $2.5M |
| Mar 2027 | $2.5M | $1.6M | $924K | $639K |
| Feb 2027 | $2.8M | $1.6M | $1.2M | $-287K |
| Jan 2027 | $3.7M | $1.4M | $2.4M | $10.7M |
| Dec 2026 | $2.8M | $1.4M | $1.5M | $8.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $205K |
| Hometown Print | $208K |