| Ingresos TV | $2.4M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $19K |
| Patrocinio | $32K |
| Merchandising | $333K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $14K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $35K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $529K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $2.8M | $2.5M | $236K | $8.1M |
| Jan 2028 | $2.9M | $1.7M | $1.2M | $7.9M |
| Dec 2027 | $2.9M | $1.7M | $1.2M | $6.7M |
| Nov 2027 | $3.0M | $1.8M | $1.2M | $5.5M |
| Oct 2027 | $3.2M | $2.0M | $1.2M | $4.3M |
| Sep 2027 | $2.8M | $1.9M | $972K | $8.9M |
| Aug 2027 | $2.8M | $1.4M | $1.4M | $7.9M |
| Jul 2027 | $3.2M | $1.4M | $1.7M | $6.5M |
| Jun 2027 | $2.9M | $1.4M | $1.4M | $4.8M |
| May 2027 | $2.9M | $2.1M | $729K | $3.3M |
| Apr 2027 | $2.9M | $1.6M | $1.3M | $2.6M |
| Mar 2027 | $2.9M | $10.4M | $-7.5M | $1.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $193K |
| Hometown Print | $194K |