| Ingresos TV | $4.3M |
| Bonus TV por Posición | $670K |
| Ingresos por partido | $0 |
| Patrocinio | $72K |
| Merchandising | $1.5M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.5M |
| Salarios personal | $46K |
| Amortización de Fichajes | $38K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.2M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $6.5M | $3.7M | $2.8M | $37.2M |
| Jul 2027 | $19.6M | $4.0M | $15.6M | $56.9M |
| Jun 2027 | $11.1M | $3.8M | $7.2M | $41.3M |
| May 2027 | $6.6M | $4.0M | $2.5M | $34.1M |
| Apr 2027 | $6.7M | $3.7M | $3.0M | $31.5M |
| Mar 2027 | $6.8M | $3.8M | $2.9M | $28.5M |
| Feb 2027 | $7.1M | $4.1M | $3.1M | $25.5M |
| Jan 2027 | $7.2M | $4.0M | $3.2M | $22.4M |
| Dec 2026 | $7.2M | $3.7M | $3.5M | $19.1M |
| Nov 2026 | $8.4M | $4.0M | $4.5M | $15.6M |
| Oct 2026 | $8.7M | $3.8M | $4.9M | $11.1M |
| Sep 2026 | $8.6M | $2.1M | $6.5M | $6.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $435K |
| Hometown Print | $425K |