| Ingresos TV | $230K |
| Bonus TV por Posición | $124K |
| Ingresos por partido | $134K |
| Patrocinio | $94K |
| Merchandising | $1.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $1K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $44K |
| Amortización de Fichajes | $9K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $494K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.9M | $1.9M | $9K | $3.4M |
| Oct 2027 | $1.8M | $2.3M | $-518K | $3.4M |
| Sep 2027 | $1.7M | $2.4M | $-658K | $3.9M |
| Aug 2027 | $1.7M | $1.6M | $109K | $4.5M |
| Jul 2027 | $2.2M | $1.7M | $509K | $4.7M |
| Jun 2027 | $2.0M | $1.7M | $283K | $4.2M |
| May 2027 | $1.9M | $2.0M | $-148K | $3.9M |
| Apr 2027 | $2.0M | $1.8M | $147K | $4.1M |
| Mar 2027 | $1.9M | $1.8M | $88K | $3.9M |
| Feb 2027 | $1.8M | $1.8M | $82K | $3.8M |
| Jan 2027 | $1.9M | $1.9M | $-11K | $3.9M |
| Dec 2026 | $2.0M | $1.8M | $189K | $3.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $609K |
| Local Dairy Co. | $519K |