| Ingresos TV | $2.3M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $33K |
| Merchandising | $547K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $22K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $41K |
| Amortización de Fichajes | $520 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $550K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $2.9M | $1.7M | $1.2M | $3.3M |
| Jul 2027 | $3.2M | $2.1M | $1.1M | $13.7M |
| Jun 2027 | $3.5M | $1.6M | $1.8M | $12.5M |
| May 2027 | $2.9M | $2.3M | $607K | $10.7M |
| Apr 2027 | $2.9M | $1.6M | $1.3M | $10.1M |
| Mar 2027 | $2.9M | $1.6M | $1.3M | $8.8M |
| Feb 2027 | $3.0M | $1.8M | $1.2M | $7.5M |
| Jan 2027 | $3.1M | $1.9M | $1.2M | $6.3M |
| Dec 2026 | $3.1M | $1.9M | $1.2M | $5.1M |
| Nov 2026 | $3.1M | $2.0M | $1.1M | $3.9M |
| Oct 2026 | $3.3M | $4.0M | $-669K | $2.8M |
| Sep 2026 | $4.0M | $1.7M | $2.3M | $3.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $181K |
| Greenfield Foods | $214K |