| Ingresos TV | $2.1M |
| Bonus TV por Posición | $800K |
| Ingresos por partido | $6K |
| Patrocinio | $36K |
| Merchandising | $243K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $31K |
| Amortización de Fichajes | $7K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $493K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $3.2M | $1.8M | $1.5M | $15.3M |
| Oct 2027 | $2.4M | $1.9M | $528K | $13.8M |
| Sep 2027 | $2.6M | $2.3M | $272K | $13.2M |
| Aug 2027 | $2.9M | $1.3M | $1.6M | $13.0M |
| Jul 2027 | $3.0M | $1.4M | $1.6M | $11.5M |
| Jun 2027 | $2.7M | $1.4M | $1.3M | $9.9M |
| May 2027 | $2.7M | $1.6M | $1.0M | $8.6M |
| Apr 2027 | $2.5M | $1.5M | $1.0M | $7.6M |
| Mar 2027 | $2.7M | $1.6M | $1.2M | $6.6M |
| Feb 2027 | $2.6M | $1.6M | $995K | $5.4M |
| Jan 2027 | $2.6M | $1.6M | $1.1M | $4.4M |
| Dec 2026 | $2.7M | $1.6M | $1.1M | $3.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $223K |
| Hometown Print | $211K |