| Ingresos TV | $3.1M |
| Bonus TV por Posición | $850K |
| Ingresos por partido | $0 |
| Patrocinio | $47K |
| Merchandising | $809K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $50K |
| Amortización de Fichajes | $32K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $860K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $5.4M | $2.5M | $3.0M | $29.1M |
| Jul 2027 | $5.7M | $2.7M | $3.1M | $27.4M |
| Jun 2027 | $7.7M | $2.7M | $5.0M | $24.3M |
| May 2027 | $5.0M | $3.6M | $1.4M | $19.2M |
| Apr 2027 | $5.0M | $2.7M | $2.3M | $17.8M |
| Mar 2027 | $5.4M | $3.0M | $2.4M | $15.4M |
| Feb 2027 | $4.9M | $3.0M | $1.9M | $13.0M |
| Jan 2027 | $4.7M | $2.7M | $2.1M | $11.1M |
| Dec 2026 | $4.6M | $2.7M | $1.9M | $9.0M |
| Nov 2026 | $5.4M | $2.8M | $2.6M | $7.1M |
| Oct 2026 | $5.7M | $5.6M | $81K | $4.5M |
| Sep 2026 | $6.2M | $2.1M | $4.2M | $4.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $299K |
| Greenfield Foods | $269K |