| Ingresos TV | $2.3M |
| Bonus TV por Posición | $95K |
| Ingresos por partido | $0 |
| Patrocinio | $35K |
| Merchandising | $407K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $881K |
| Salarios personal | $53K |
| Amortización de Fichajes | $52K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $587K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $2.9M | $1.6M | $1.3M | $13.7M |
| Jul 2027 | $2.9M | $1.5M | $1.4M | $12.3M |
| Jun 2027 | $3.3M | $1.4M | $1.9M | $11.1M |
| May 2027 | $2.9M | $1.9M | $968K | $10.2M |
| Apr 2027 | $2.9M | $1.4M | $1.5M | $9.2M |
| Mar 2027 | $2.9M | $1.8M | $1.1M | $7.7M |
| Feb 2027 | $3.0M | $1.9M | $1.1M | $6.5M |
| Jan 2027 | $3.0M | $1.8M | $1.2M | $5.4M |
| Dec 2026 | $2.9M | $1.7M | $1.2M | $4.2M |
| Nov 2026 | $3.0M | $1.8M | $1.2M | $3.0M |
| Oct 2026 | $3.2M | $3.6M | $-363K | $1.7M |
| Sep 2026 | $3.9M | $1.4M | $2.4M | $2.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $209K |
| Greenfield Foods | $216K |