| Ingresos TV | $50K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $38K |
| Patrocinio | $33K |
| Merchandising | $4K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $130K |
| Salarios jugadores | $5.1M |
| Salarios personal | $44K |
| Amortización de Fichajes | $238K |
| Intereses de Deuda | $76K |
| Tarifas de Cesión (Gasto) | $37K |
| Mantenimiento instalaciones | $184K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2027 | $255K | $5.7M | $-5.4M | $-13.6M |
| Nov 2027 | $306K | $3.5M | $-3.2M | $-8.4M |
| Oct 2027 | $245K | $3.7M | $-3.5M | $-5.4M |
| Sep 2027 | $337K | $4.3M | $-4.0M | $-2.2M |
| Aug 2027 | $86K | $3.2M | $-3.1M | $1.6M |
| Jul 2027 | $1.0M | $2.6M | $-1.6M | $4.4M |
| Jun 2027 | $1.8M | $2.5M | $-707K | $5.8M |
| May 2027 | $85K | $4.9M | $-4.8M | $6.2M |
| Apr 2027 | $101K | $2.7M | $-2.6M | $10.8M |
| Mar 2027 | $141K | $3.0M | $-2.9M | $13.1M |
| Feb 2027 | $145K | $3.6M | $-3.4M | $15.8M |
| Jan 2027 | $203K | $3.5M | $-3.3M | $19.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $199K |
| Hometown Print | $202K |