| Ingresos TV | $3.8M |
| Bonus TV por Posición | $754K |
| Ingresos por partido | $4K |
| Patrocinio | $60K |
| Merchandising | $1.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $343K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $41K |
| Amortización de Fichajes | $74K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $254 |
| Mantenimiento instalaciones | $935K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2027 | $6.2M | $2.9M | $3.2M | $38.4M |
| Sep 2027 | $5.5M | $3.6M | $1.9M | $35.1M |
| Aug 2027 | $6.5M | $2.7M | $3.8M | $33.3M |
| Jul 2027 | $10.2M | $4.1M | $6.1M | $29.4M |
| Jun 2027 | $7.5M | $2.6M | $4.9M | $25.4M |
| May 2027 | $5.4M | $3.6M | $1.8M | $20.5M |
| Apr 2027 | $5.4M | $2.9M | $2.5M | $18.7M |
| Mar 2027 | $5.4M | $3.0M | $2.4M | $16.2M |
| Feb 2027 | $5.5M | $2.9M | $2.5M | $13.7M |
| Jan 2027 | $5.7M | $2.8M | $2.8M | $12.2M |
| Dec 2026 | $5.6M | $2.9M | $2.7M | $9.3M |
| Nov 2026 | $5.6M | $2.8M | $2.9M | $6.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $362K |
| Hometown Print | $355K |