| Ingresos TV | $209K |
| Bonus TV por Posición | $29K |
| Ingresos por partido | $0 |
| Patrocinio | $103K |
| Merchandising | $968K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $21K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $38K |
| Amortización de Fichajes | $7K |
| Intereses de Deuda | $1K |
| Tarifas de Cesión (Gasto) | $4K |
| Mantenimiento instalaciones | $386K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2027 | $1.3M | $1.7M | $-362K | $-433K |
| Sep 2027 | $1.3M | $2.5M | $-1.2M | $-78K |
| Aug 2027 | $1.3M | $1.4M | $-27K | $1.1M |
| Jul 2027 | $1.3M | $1.2M | $138K | $1.3M |
| Jun 2027 | $1.4M | $1.2M | $174K | $1.3M |
| May 2027 | $1.4M | $1.2M | $161K | $1.2M |
| Apr 2027 | $1.4M | $1.3M | $153K | $999K |
| Mar 2027 | $1.5M | $1.3M | $195K | $847K |
| Feb 2027 | $1.5M | $1.3M | $248K | $652K |
| Jan 2027 | $1.6M | $1.7M | $-126K | $404K |
| Dec 2026 | $1.6M | $1.3M | $366K | $530K |
| Nov 2026 | $1.7M | $1.3M | $363K | $164K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $615K |
| Hometown Print | $624K |