| Ingresos TV | $1.7M |
| Bonus TV por Posición | $383K |
| Ingresos por partido | $0 |
| Patrocinio | $25K |
| Merchandising | $494K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $50K |
| Amortización de Fichajes | $541 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $567K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $2.6M | $1.9M | $725K | $12.7M |
| Jul 2027 | $3.0M | $1.9M | $1.1M | $12.2M |
| Jun 2027 | $3.4M | $1.9M | $1.5M | $11.1M |
| May 2027 | $2.6M | $3.6M | $-1.0M | $9.6M |
| Apr 2027 | $2.7M | $3.1M | $-398K | $10.6M |
| Mar 2027 | $2.7M | $2.0M | $733K | $11.0M |
| Feb 2027 | $7.8M | $2.1M | $5.7M | $10.3M |
| Jan 2027 | $2.9M | $2.4M | $491K | $4.6M |
| Dec 2026 | $2.8M | $2.0M | $788K | $4.1M |
| Nov 2026 | $2.9M | $2.1M | $784K | $3.3M |
| Oct 2026 | $2.3M | $3.1M | $-771K | $2.6M |
| Sep 2026 | $2.5M | $1.7M | $788K | $3.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $152K |
| Greenfield Foods | $145K |