| Ingresos TV | $606K |
| Bonus TV por Posición | $201K |
| Ingresos por partido | $41K |
| Patrocinio | $84K |
| Merchandising | $398K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $28K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $7K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $302K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $1.3M | $1.4M | $-59K | $-1.6M |
| Aug 2027 | $1.3M | $1.6M | $-345K | $-1.5M |
| Jul 2027 | $1.9M | $1.6M | $327K | $-1.2M |
| Jun 2027 | $1.2M | $1.8M | $-583K | $-1.5M |
| May 2027 | $1.1M | $1.6M | $-434K | $-916K |
| Apr 2027 | $1.5M | $1.7M | $-202K | $-482K |
| Mar 2027 | $1.3M | $1.5M | $-156K | $-280K |
| Feb 2027 | $1.4M | $1.5M | $-166K | $-124K |
| Jan 2027 | $1.9M | $1.3M | $635K | $42K |
| Dec 2026 | $1.4M | $1.3M | $80K | $-593K |
| Nov 2026 | $1.4M | $1.3M | $94K | $-673K |
| Oct 2026 | $1.4M | $3.1M | $-1.7M | $-767K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $472K |
| Greenfield Foods | $538K |