| Ingresos TV | $2.0M |
| Bonus TV por Posición | $420K |
| Ingresos por partido | $30K |
| Patrocinio | $34K |
| Merchandising | $271K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $29K |
| Amortización de Fichajes | $604 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $508K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $2.8M | $1.9M | $860K | $5.2M |
| Aug 2027 | $2.7M | $2.1M | $589K | $4.4M |
| Jul 2027 | $2.7M | $2.1M | $572K | $3.8M |
| Jun 2027 | $2.5M | $2.2M | $265K | $3.2M |
| May 2027 | $2.6M | $2.5M | $158K | $3.0M |
| Apr 2027 | $2.7M | $2.1M | $629K | $2.8M |
| Mar 2027 | $3.4M | $2.4M | $982K | $2.2M |
| Feb 2027 | $2.6M | $1.9M | $738K | $1.2M |
| Jan 2027 | $3.3M | $1.9M | $1.4M | $6.7M |
| Dec 2026 | $2.6M | $1.6M | $992K | $5.4M |
| Nov 2026 | $2.6M | $1.6M | $991K | $4.4M |
| Oct 2026 | $2.6M | $3.0M | $-403K | $3.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $192K |
| Hometown Print | $213K |