| Ingresos TV | $4.1M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $7K |
| Patrocinio | $61K |
| Merchandising | $789K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $54K |
| Amortización de Fichajes | $729 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $881K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $5.0M | $3.0M | $2.0M | $25.5M |
| Jul 2027 | $5.1M | $2.9M | $2.2M | $23.4M |
| Jun 2027 | $5.1M | $3.2M | $1.9M | $21.3M |
| May 2027 | $5.3M | $3.0M | $2.2M | $19.4M |
| Apr 2027 | $5.3M | $3.0M | $2.3M | $17.1M |
| Mar 2027 | $5.4M | $2.8M | $2.6M | $14.8M |
| Feb 2027 | $5.5M | $2.7M | $2.8M | $18.9M |
| Jan 2027 | $7.2M | $2.5M | $4.6M | $16.1M |
| Dec 2026 | $5.6M | $2.4M | $3.2M | $11.5M |
| Nov 2026 | $5.7M | $2.4M | $3.3M | $8.3M |
| Oct 2026 | $5.4M | $5.6M | $-144K | $5.1M |
| Sep 2026 | $5.9M | $2.6M | $3.3M | $5.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $360K |
| Greenfield Foods | $374K |