| Ingresos TV | $208K |
| Bonus TV por Posición | $77K |
| Ingresos por partido | $0 |
| Patrocinio | $91K |
| Merchandising | $1.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $883K |
| Salarios personal | $40K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $59K |
| Mantenimiento instalaciones | $445K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $1.6M | $1.4M | $221K | $618K |
| Jul 2027 | $1.7M | $1.4M | $279K | $397K |
| Jun 2027 | $1.7M | $1.5M | $205K | $118K |
| May 2027 | $1.7M | $1.8M | $-157K | $-87K |
| Apr 2027 | $1.7M | $1.7M | $-12K | $70K |
| Mar 2027 | $1.7M | $1.6M | $42K | $82K |
| Feb 2027 | $1.7M | $1.7M | $7K | $40K |
| Jan 2027 | $1.7M | $1.9M | $-143K | $33K |
| Dec 2026 | $1.8M | $1.6M | $163K | $176K |
| Nov 2026 | $1.8M | $1.7M | $107K | $12K |
| Oct 2026 | $1.7M | $4.4M | $-2.7M | $-94K |
| Sep 2026 | $1.7M | $1.1M | $581K | $2.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $570K |
| Greenfield Foods | $521K |