| Ingresos TV | $236K |
| Bonus TV por Posición | $71K |
| Ingresos por partido | $0 |
| Patrocinio | $90K |
| Merchandising | $1.9M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $60K |
| Amortización de Fichajes | $25K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $575K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $2.3M | $1.9M | $429K | $8.1M |
| Jul 2027 | $2.7M | $2.0M | $708K | $8.3M |
| Jun 2027 | $2.8M | $2.2M | $619K | $8.0M |
| May 2027 | $2.6M | $2.4M | $152K | $7.3M |
| Apr 2027 | $2.7M | $2.2M | $486K | $7.2M |
| Mar 2027 | $3.0M | $2.3M | $658K | $6.7M |
| Feb 2027 | $2.8M | $2.3M | $457K | $6.0M |
| Jan 2027 | $2.8M | $2.3M | $515K | $5.7M |
| Dec 2026 | $3.1M | $2.4M | $648K | $5.1M |
| Nov 2026 | $3.1M | $2.4M | $694K | $4.5M |
| Oct 2026 | $2.7M | $4.3M | $-1.5M | $3.8M |
| Sep 2026 | $3.6M | $1.6M | $1.9M | $5.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $578K |
| Hometown Print | $501K |