| Ingresos TV | $773K |
| Bonus TV por Posición | $343K |
| Ingresos por partido | $0 |
| Patrocinio | $91K |
| Merchandising | $2.5M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.3M |
| Salarios personal | $37K |
| Amortización de Fichajes | $18K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $80K |
| Mantenimiento instalaciones | $749K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Apr 2028 | $3.7M | $3.2M | $467K | $3.5M |
| Mar 2028 | $3.7M | $2.7M | $960K | $3.0M |
| Feb 2028 | $8.0M | $3.5M | $4.5M | $2.0M |
| Jan 2028 | $3.8M | $3.2M | $604K | $-2.3M |
| Dec 2027 | $3.8M | $3.5M | $265K | $-3.0M |
| Nov 2027 | $3.8M | $3.1M | $674K | $-3.2M |
| Oct 2027 | $3.8M | $3.5M | $306K | $-3.9M |
| Sep 2027 | $5.0M | $3.2M | $1.9M | $-4.3M |
| Aug 2027 | $3.6M | $2.8M | $746K | $16.3M |
| Jul 2027 | $3.5M | $2.7M | $784K | $15.5M |
| Jun 2027 | $6.5M | $3.0M | $3.5M | $15.4M |
| May 2027 | $3.5M | $2.9M | $594K | $11.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $590K |
| Westside Builders | $496K |