| Ingresos TV | $2.4M |
| Bonus TV por Posición | $370K |
| Ingresos por partido | $596K |
| Patrocinio | $38K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $150K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.8M |
| Salarios personal | $42K |
| Amortización de Fichajes | $50K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $896K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $4.6M | $2.7M | $1.9M | $7.7M |
| Oct 2027 | $4.7M | $2.6M | $2.0M | $5.8M |
| Sep 2027 | $4.4M | $2.6M | $1.8M | $3.7M |
| Aug 2027 | $4.3M | $2.1M | $2.2M | $32.1M |
| Jul 2027 | $4.2M | $1.6M | $2.6M | $30.1M |
| Jun 2027 | $5.4M | $1.7M | $3.6M | $28.3M |
| May 2027 | $4.3M | $2.8M | $1.5M | $24.6M |
| Apr 2027 | $4.7M | $1.8M | $2.9M | $23.1M |
| Mar 2027 | $4.8M | $2.4M | $2.3M | $20.1M |
| Feb 2027 | $5.1M | $2.8M | $2.3M | $17.7M |
| Jan 2027 | $5.1M | $2.7M | $2.4M | $16.0M |
| Dec 2026 | $5.0M | $2.5M | $2.5M | $13.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $219K |
| Westside Builders | $239K |