| Ingresos TV | $503K |
| Bonus TV por Posición | $280K |
| Ingresos por partido | $40K |
| Patrocinio | $60K |
| Merchandising | $1.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $44K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.5M |
| Salarios personal | $46K |
| Amortización de Fichajes | $21K |
| Intereses de Deuda | $9K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $485K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2027 | $2.2M | $3.1M | $-938K | $-2.3M |
| Sep 2027 | $3.9M | $4.8M | $-959K | $-1.4M |
| Aug 2027 | $2.1M | $2.7M | $-582K | $-110K |
| Jul 2027 | $2.9M | $2.5M | $320K | $458K |
| Jun 2027 | $2.0M | $2.6M | $-521K | $124K |
| May 2027 | $2.0M | $2.9M | $-874K | $631K |
| Apr 2027 | $2.1M | $3.5M | $-1.4M | $1.5M |
| Mar 2027 | $2.2M | $2.8M | $-658K | $2.9M |
| Feb 2027 | $3.8M | $2.8M | $989K | $4.1M |
| Jan 2027 | $2.2M | $2.9M | $-715K | $3.1M |
| Dec 2026 | $2.2M | $2.8M | $-629K | $3.8M |
| Nov 2026 | $2.1M | $2.9M | $-737K | $4.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $354K |
| Hometown Print | $365K |