| Ingresos TV | $2.5M |
| Bonus TV por Posición | $414K |
| Ingresos por partido | $0 |
| Patrocinio | $38K |
| Merchandising | $500K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $26K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $48K |
| Amortización de Fichajes | $39K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $11K |
| Mantenimiento instalaciones | $694K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $3.5M | $2.3M | $1.2M | $20.5M |
| Oct 2027 | $3.5M | $3.1M | $439K | $19.3M |
| Sep 2027 | $3.7M | $2.1M | $1.6M | $18.8M |
| Ago 2027 | $3.7M | $1.9M | $1.8M | $17.2M |
| Jul 2027 | $4.5M | $2.2M | $2.4M | $15.6M |
| Jun 2027 | $4.4M | $2.0M | $2.4M | $13.2M |
| May 2027 | $3.6M | $2.6M | $949K | $10.7M |
| Abr 2027 | $3.5M | $2.4M | $1.1M | $9.7M |
| Mar 2027 | $3.7M | $2.6M | $1.1M | $8.6M |
| Feb 2027 | $5.0M | $2.4M | $2.6M | $7.5M |
| Ene 2027 | $4.2M | $1.9M | $2.3M | $6.1M |
| Dic 2026 | $4.4M | $1.9M | $2.5M | $3.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $220K |
| Hometown Print | $239K |