| Ingresos TV | $3.3M |
| Bonus TV por Posición | $266K |
| Ingresos por partido | $10K |
| Patrocinio | $51K |
| Merchandising | $361K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $7K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $26K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $699K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2027 | $4.0M | $2.2M | $1.7M | $22.1M |
| Nov 2027 | $4.1M | $2.2M | $1.9M | $20.4M |
| Oct 2027 | $3.9M | $2.3M | $1.6M | $18.5M |
| Sep 2027 | $4.4M | $3.1M | $1.2M | $16.8M |
| Aug 2027 | $4.1M | $1.9M | $2.2M | $15.6M |
| Jul 2027 | $5.8M | $1.9M | $3.9M | $27.0M |
| Jun 2027 | $5.1M | $1.9M | $3.3M | $23.1M |
| May 2027 | $4.3M | $2.1M | $2.2M | $19.8M |
| Apr 2027 | $4.2M | $1.9M | $2.3M | $17.6M |
| Mar 2027 | $4.3M | $2.0M | $2.3M | $15.4M |
| Feb 2027 | $4.0M | $2.2M | $1.7M | $13.1M |
| Jan 2027 | $4.0M | $2.3M | $1.7M | $11.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $275K |
| Westside Builders | $341K |