| Ingresos TV | $5.6M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $13K |
| Patrocinio | $60K |
| Merchandising | $1.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $24K |
| Amortización de Fichajes | $74K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $781K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $6.7M | $2.5M | $4.2M | $57.1M |
| May 2028 | $5.1M | $3.6M | $1.5M | $52.9M |
| Apr 2028 | $4.9M | $3.3M | $1.6M | $51.4M |
| Mar 2028 | $5.3M | $3.8M | $1.5M | $49.6M |
| Feb 2028 | $5.7M | $4.7M | $936K | $48.0M |
| Jan 2028 | $5.7M | $2.7M | $3.0M | $47.0M |
| Dec 2027 | $5.5M | $2.7M | $2.8M | $43.9M |
| Nov 2027 | $5.6M | $2.7M | $2.9M | $41.2M |
| Oct 2027 | $6.2M | $2.9M | $3.2M | $38.4M |
| Sep 2027 | $5.5M | $3.6M | $1.9M | $35.1M |
| Aug 2027 | $6.5M | $2.7M | $3.8M | $33.3M |
| Jul 2027 | $10.2M | $4.1M | $6.1M | $29.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $362K |
| Hometown Print | $355K |