| Ingresos TV | $566K |
| Bonus TV por Posición | $125K |
| Ingresos por partido | $0 |
| Patrocinio | $66K |
| Merchandising | $531K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $24K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $11K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $398K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $1.3M | $2.1M | $-852K | $-2.5M |
| Aug 2027 | $1.3M | $1.7M | $-421K | $-1.6M |
| Jul 2027 | $3.5M | $1.7M | $1.8M | $-1.2M |
| Jun 2027 | $1.3M | $1.8M | $-517K | $-3.0M |
| May 2027 | $1.3M | $1.7M | $-345K | $-2.5M |
| Apr 2027 | $1.3M | $1.7M | $-315K | $-2.2M |
| Mar 2027 | $1.4M | $1.7M | $-339K | $-1.9M |
| Feb 2027 | $1.4M | $1.7M | $-280K | $-1.5M |
| Jan 2027 | $2.8M | $1.5M | $1.3M | $-1.2M |
| Dec 2026 | $1.4M | $1.5M | $-60K | $-2.5M |
| Nov 2026 | $1.4M | $1.5M | $-47K | $-2.4M |
| Oct 2026 | $1.4M | $4.5M | $-3.0M | $-2.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $367K |
| Westside Builders | $422K |