| Ingresos TV | $1.4M |
| Bonus TV por Posición | $441K |
| Ingresos por partido | $172K |
| Patrocinio | $18K |
| Merchandising | $390K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $6K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.4M |
| Salarios personal | $38K |
| Amortización de Fichajes | $41K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $2K |
| Mantenimiento instalaciones | $576K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $2.6M | $3.0M | $-465K | $5.4M |
| Jun 2028 | $2.6M | $2.5M | $124K | $5.8M |
| May 2028 | $2.6M | $2.8M | $-109K | $5.7M |
| Apr 2028 | $2.3M | $2.2M | $135K | $5.7M |
| Mar 2028 | $2.3M | $1.8M | $567K | $5.5M |
| Feb 2028 | $2.3M | $2.2M | $44K | $4.9M |
| Jan 2028 | $2.3M | $1.8M | $486K | $4.9M |
| Dec 2027 | $2.6M | $2.4M | $190K | $4.3M |
| Nov 2027 | $2.2M | $1.8M | $424K | $4.1M |
| Oct 2027 | $2.2M | $2.3M | $-107K | $3.6M |
| Sep 2027 | $2.5M | $1.8M | $681K | $3.7M |
| Aug 2027 | $2.5M | $2.3M | $175K | $3.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $99K |
| Hometown Print | $115K |