| Ingresos TV | $1.2M |
| Bonus TV por Posición | $492K |
| Ingresos por partido | $0 |
| Patrocinio | $21K |
| Merchandising | $184K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $28K |
| Amortización de Fichajes | $8K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $31K |
| Mantenimiento instalaciones | $448K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2028 | $1.9M | $1.5M | $404K | $10.7M |
| Feb 2028 | $2.0M | $1.3M | $665K | $10.6M |
| Jan 2028 | $2.0M | $1.3M | $787K | $9.9M |
| Dec 2027 | $2.4M | $1.4M | $1.1M | $9.1M |
| Nov 2027 | $2.0M | $1.3M | $700K | $8.0M |
| Oct 2027 | $2.0M | $2.1M | $-80K | $7.3M |
| Sep 2027 | $1.9M | $1.7M | $217K | $7.4M |
| Aug 2027 | $2.2M | $1.7M | $480K | $7.2M |
| Jul 2027 | $2.0M | $1.5M | $443K | $6.7M |
| Jun 2027 | $1.9M | $1.6M | $278K | $6.7M |
| May 2027 | $1.9M | $1.9M | $-2K | $6.4M |
| Apr 2027 | $2.2M | $1.5M | $655K | $6.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $128K |
| Hometown Print | $123K |