| Ingresos TV | $3.3M |
| Bonus TV por Posición | $301K |
| Ingresos por partido | $0 |
| Patrocinio | $50K |
| Merchandising | $994K |
| Premio de Copa | $244K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.9M |
| Salarios personal | $50K |
| Amortización de Fichajes | $66K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $868K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2027 | $4.9M | $4.9M | $62K | $8.6M |
| Sep 2027 | $5.5M | $4.6M | $901K | $8.4M |
| Aug 2027 | $6.1M | $3.6M | $2.5M | $23.1M |
| Jul 2027 | $5.1M | $2.9M | $2.2M | $20.5M |
| Jun 2027 | $7.4M | $3.0M | $4.3M | $21.5M |
| May 2027 | $5.1M | $3.5M | $1.6M | $17.1M |
| Apr 2027 | $5.1M | $3.0M | $2.1M | $15.6M |
| Mar 2027 | $5.3M | $3.6M | $1.7M | $13.5M |
| Feb 2027 | $6.6M | $4.1M | $2.5M | $11.7M |
| Jan 2027 | $5.4M | $3.8M | $1.5M | $9.2M |
| Dec 2026 | $5.8M | $3.7M | $2.1M | $7.7M |
| Nov 2026 | $6.0M | $3.9M | $2.1M | $5.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $294K |
| Hometown Print | $301K |