| Ingresos TV | $603K |
| Bonus TV por Posición | $57K |
| Ingresos por partido | $0 |
| Patrocinio | $76K |
| Merchandising | $392K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $843K |
| Salarios personal | $36K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $6K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $280K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.1M | $1.2M | $-37K | $-1.4M |
| Oct 2027 | $1.1M | $1.9M | $-784K | $-1.3M |
| Sep 2027 | $1.2M | $1.3M | $-65K | $-554K |
| Aug 2027 | $1.3M | $1.4M | $-86K | $-489K |
| Jul 2027 | $1.4M | $1.4M | $-72K | $-403K |
| Jun 2027 | $1.2M | $1.5M | $-248K | $-331K |
| May 2027 | $1.2M | $1.4M | $-228K | $-83K |
| Apr 2027 | $1.2M | $1.4M | $-274K | $145K |
| Mar 2027 | $1.4M | $1.4M | $47K | $420K |
| Feb 2027 | $1.4M | $1.2M | $176K | $723K |
| Jan 2027 | $2.0M | $1.5M | $579K | $547K |
| Dec 2026 | $1.4M | $1.2M | $199K | $-32K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $499K |
| Local Dairy Co. | $416K |