| Ingresos TV | $87K |
| Bonus TV por Posición | $48K |
| Ingresos por partido | $45K |
| Patrocinio | $110K |
| Merchandising | $1.5M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $56K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $32K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $449K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2027 | $1.8M | $1.8M | $-22K | $182K |
| Jul 2027 | $1.8M | $2.0M | $-185K | $204K |
| Jun 2027 | $1.8M | $2.0M | $-162K | $388K |
| May 2027 | $1.7M | $3.1M | $-1.4M | $550K |
| Abr 2027 | $1.7M | $1.3M | $325K | $2.0M |
| Mar 2027 | $1.7M | $1.3M | $402K | $1.7M |
| Feb 2027 | $1.8M | $1.3M | $484K | $1.3M |
| Ene 2027 | $1.9M | $1.6M | $315K | $768K |
| Dic 2026 | $1.8M | $1.8M | $-35K | $453K |
| Nov 2026 | $1.7M | $2.0M | $-244K | $489K |
| Oct 2026 | $1.7M | $1.9M | $-142K | $733K |
| Sep 2026 | $1.7M | $1.1M | $622K | $875K |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $600K |
| Westside Builders | $719K |