| Ingresos TV | $1.8M |
| Bonus TV por Posición | $605K |
| Ingresos por partido | $0 |
| Patrocinio | $29K |
| Merchandising | $294K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $40K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $564K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Apr 2028 | $2.7M | $2.0M | $747K | $23.1M |
| Mar 2028 | $2.8M | $1.5M | $1.3M | $22.3M |
| Feb 2028 | $2.8M | $1.6M | $1.2M | $21.1M |
| Jan 2028 | $2.9M | $1.9M | $975K | $19.9M |
| Dec 2027 | $2.7M | $1.5M | $1.2M | $18.9M |
| Nov 2027 | $3.2M | $1.5M | $1.7M | $17.6M |
| Oct 2027 | $2.7M | $1.9M | $812K | $15.9M |
| Sep 2027 | $2.7M | $1.8M | $972K | $15.1M |
| Aug 2027 | $2.5M | $1.8M | $715K | $14.2M |
| Jul 2027 | $2.8M | $1.7M | $1.1M | $13.4M |
| Jun 2027 | $2.7M | $1.8M | $892K | $12.3M |
| May 2027 | $2.8M | $1.8M | $954K | $11.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $173K |
| Hometown Print | $169K |