| Ingresos TV | $2.1M |
| Bonus TV por Posición | $840K |
| Ingresos por partido | $20K |
| Patrocinio | $31K |
| Merchandising | $290K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $68K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $34K |
| Amortización de Fichajes | $16K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $9K |
| Mantenimiento instalaciones | $675K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $3.7M | $2.4M | $1.3M | $20.0M |
| Aug 2027 | $3.8M | $1.9M | $1.9M | $18.7M |
| Jul 2027 | $3.6M | $1.8M | $1.7M | $17.3M |
| Jun 2027 | $3.7M | $1.9M | $1.7M | $15.6M |
| May 2027 | $3.1M | $2.2M | $871K | $13.8M |
| Apr 2027 | $3.1M | $1.7M | $1.4M | $12.9M |
| Mar 2027 | $3.1M | $1.5M | $1.6M | $11.5M |
| Feb 2027 | $3.1M | $1.5M | $1.6M | $10.2M |
| Jan 2027 | $3.2M | $1.5M | $1.7M | $8.5M |
| Dec 2026 | $3.1M | $1.5M | $1.6M | $6.9M |
| Nov 2026 | $3.1M | $1.5M | $1.6M | $5.3M |
| Oct 2026 | $3.3M | $2.8M | $550K | $3.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $167K |
| Hometown Print | $200K |