| Ingresos TV | $2.6M |
| Bonus TV por Posición | $210K |
| Ingresos por partido | $215K |
| Patrocinio | $35K |
| Merchandising | $367K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $856K |
| Salarios personal | $26K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $571K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2027 | $3.4M | $1.5M | $1.9M | $29.4M |
| Nov 2027 | $3.9M | $1.4M | $2.5M | $27.5M |
| Oct 2027 | $3.7M | $1.5M | $2.2M | $25.0M |
| Sep 2027 | $3.6M | $2.7M | $899K | $26.8M |
| Aug 2027 | $3.5M | $1.2M | $2.3M | $25.9M |
| Jul 2027 | $4.2M | $1.3M | $3.0M | $23.7M |
| Jun 2027 | $3.6M | $1.3M | $2.3M | $20.7M |
| May 2027 | $3.8M | $1.5M | $2.4M | $18.4M |
| Apr 2027 | $3.6M | $1.5M | $2.1M | $16.0M |
| Mar 2027 | $3.6M | $1.4M | $2.1M | $13.9M |
| Feb 2027 | $3.4M | $1.4M | $2.0M | $11.8M |
| Jan 2027 | $3.4M | $1.5M | $1.9M | $9.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $195K |
| Westside Builders | $227K |