| Ingresos TV | $1.5M |
| Bonus TV por Posición | $286K |
| Ingresos por partido | $0 |
| Patrocinio | $21K |
| Merchandising | $326K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $33K |
| Amortización de Fichajes | $7K |
| Intereses de Deuda | $16K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $500K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $2.8M | $1.9M | $849K | $-2.8M |
| Jul 2027 | $2.8M | $2.0M | $781K | $-3.7M |
| Jun 2027 | $2.6M | $2.2M | $476K | $-4.5M |
| May 2027 | $2.2M | $4.1M | $-2.0M | $-4.6M |
| Apr 2027 | $2.2M | $1.9M | $214K | $-2.7M |
| Mar 2027 | $2.2M | $2.4M | $-233K | $-2.9M |
| Feb 2027 | $2.2M | $2.7M | $-459K | $-2.7M |
| Jan 2027 | $2.2M | $2.9M | $-636K | $-2.2M |
| Dec 2026 | $2.2M | $2.5M | $-283K | $-1.6M |
| Nov 2026 | $2.3M | $2.7M | $-392K | $-1.3M |
| Oct 2026 | $2.8M | $5.9M | $-3.1M | $-883K |
| Sep 2026 | $2.4M | $1.4M | $924K | $2.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $128K |
| Hometown Print | $121K |