| Ingresos TV | $1.1M |
| Bonus TV por Posición | $508K |
| Ingresos por partido | $16K |
| Patrocinio | $13K |
| Merchandising | $315K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $110K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $36K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $8K |
| Mantenimiento instalaciones | $502K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2027 | $2.1M | $1.9M | $133K | $1.3M |
| Jun 2027 | $2.0M | $2.0M | $-500 | $1.4M |
| May 2027 | $1.8M | $2.2M | $-418K | $1.4M |
| Abr 2027 | $1.7M | $2.3M | $-551K | $1.8M |
| Mar 2027 | $1.8M | $1.7M | $109K | $2.4M |
| Feb 2027 | $1.8M | $1.7M | $121K | $2.3M |
| Ene 2027 | $1.8M | $1.6M | $125K | $2.1M |
| Dic 2026 | $2.1M | $1.6M | $515K | $2.0M |
| Nov 2026 | $1.8M | $1.6M | $187K | $1.5M |
| Oct 2026 | $1.8M | $3.7M | $-1.9M | $1.3M |
| Sep 2026 | $2.0M | $1.4M | $657K | $3.2M |
| Ago 2026 | $0 | $0 | $0 | $2.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $80K |
| Hometown Print | $79K |