| Ingresos TV | $455K |
| Bonus TV por Posición | $117K |
| Ingresos por partido | $32K |
| Patrocinio | $60K |
| Merchandising | $341K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $65K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $38K |
| Amortización de Fichajes | $6K |
| Intereses de Deuda | $42K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $291K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2027 | $1.1M | $2.3M | $-1.2M | $-9.8M |
| Sep 2027 | $1.1M | $3.1M | $-2.0M | $-8.6M |
| Aug 2027 | $926K | $2.0M | $-1.1M | $-6.6M |
| Jul 2027 | $1.1M | $1.8M | $-645K | $-5.5M |
| Jun 2027 | $912K | $1.8M | $-891K | $-4.8M |
| May 2027 | $919K | $1.4M | $-514K | $-4.0M |
| Apr 2027 | $940K | $1.5M | $-525K | $-3.4M |
| Mar 2027 | $949K | $1.5M | $-548K | $-2.9M |
| Feb 2027 | $948K | $1.5M | $-600K | $-2.4M |
| Jan 2027 | $969K | $1.4M | $-460K | $-1.8M |
| Dec 2026 | $969K | $1.5M | $-507K | $-1.3M |
| Nov 2026 | $1.0M | $1.5M | $-481K | $-826K |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $380K |
| Westside Builders | $336K |