| Ingresos TV | $998K |
| Bonus TV por Posición | $525K |
| Ingresos por partido | $16K |
| Patrocinio | $15K |
| Merchandising | $379K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $127K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.8M |
| Salarios personal | $33K |
| Amortización de Fichajes | $46K |
| Intereses de Deuda | $21K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $516K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $2.1M | $2.4M | $-343K | $-4.8M |
| May 2028 | $2.0M | $3.3M | $-1.3M | $-4.5M |
| Apr 2028 | $2.1M | $2.3M | $-198K | $-3.3M |
| Mar 2028 | $1.8M | $2.0M | $-206K | $-3.1M |
| Feb 2028 | $1.9M | $2.9M | $-1.0M | $-3.0M |
| Jan 2028 | $1.9M | $1.9M | $-84K | $-1.4M |
| Dec 2027 | $2.3M | $2.2M | $121K | $-1.3M |
| Nov 2027 | $1.9M | $2.0M | $-139K | $-1.5M |
| Oct 2027 | $1.9M | $2.6M | $-665K | $-1.4M |
| Sep 2027 | $2.6M | $2.9M | $-276K | $-750K |
| Aug 2027 | $2.1M | $2.2M | $-141K | $59K |
| Jul 2027 | $2.1M | $2.6M | $-476K | $772K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $83K |
| Hometown Print | $95K |