| Ingresos TV | $3.3M |
| Bonus TV por Posición | $1.1M |
| Ingresos por partido | $77K |
| Patrocinio | $42K |
| Merchandising | $838K |
| Premio de Copa | $0 |
| Premio Continental | $1.4M |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $24K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.1M |
| Salarios personal | $49K |
| Amortización de Fichajes | $96K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $961K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $6.7M | $3.2M | $3.5M | $29.9M |
| Oct 2027 | $6.5M | $3.3M | $3.2M | $26.3M |
| Sep 2027 | $7.6M | $2.9M | $4.6M | $23.0M |
| Aug 2027 | $5.0M | $2.5M | $2.5M | $20.5M |
| Jul 2027 | $5.2M | $2.4M | $2.8M | $31.1M |
| Jun 2027 | $7.6M | $2.5M | $5.1M | $28.2M |
| May 2027 | $5.0M | $3.6M | $1.5M | $23.1M |
| Apr 2027 | $5.0M | $2.5M | $2.6M | $21.6M |
| Mar 2027 | $5.1M | $2.6M | $2.5M | $19.0M |
| Feb 2027 | $5.0M | $2.4M | $2.6M | $16.5M |
| Jan 2027 | $5.1M | $2.6M | $2.5M | $16.4M |
| Dec 2026 | $5.4M | $2.4M | $3.1M | $13.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $274K |
| Hometown Print | $234K |