| Ingresos TV | $228K |
| Bonus TV por Posición | $8K |
| Ingresos por partido | $31K |
| Patrocinio | $99K |
| Merchandising | $1.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $31K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $45K |
| Amortización de Fichajes | $50K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $315K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.4M | $1.5M | $-25K | $347K |
| Oct 2027 | $1.5M | $1.5M | $-6K | $322K |
| Sep 2027 | $1.5M | $1.4M | $84K | $278K |
| Aug 2027 | $1.5M | $1.1M | $414K | $6.7M |
| Jul 2027 | $1.5M | $891K | $639K | $6.3M |
| Jun 2027 | $1.7M | $1.1M | $587K | $6.0M |
| May 2027 | $1.6M | $1.5M | $56K | $5.4M |
| Apr 2027 | $1.6M | $1.2M | $449K | $5.3M |
| Mar 2027 | $1.6M | $1.2M | $478K | $4.9M |
| Feb 2027 | $1.8M | $1.2M | $603K | $4.4M |
| Jan 2027 | $1.7M | $1.3M | $476K | $3.8M |
| Dec 2026 | $1.7M | $1.1M | $573K | $3.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $549K |
| Westside Builders | $642K |