| Ingresos TV | $2.2M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $34K |
| Patrocinio | $32K |
| Merchandising | $292K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $969K |
| Salarios personal | $21K |
| Amortización de Fichajes | $28K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $5K |
| Mantenimiento instalaciones | $509K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $2.5M | $1.5M | $988K | $30.4M |
| Aug 2028 | $2.7M | $1.8M | $937K | $29.4M |
| Jul 2028 | $2.6M | $2.0M | $547K | $28.5M |
| Jun 2028 | $2.9M | $1.7M | $1.1M | $27.9M |
| May 2028 | $2.5M | $1.8M | $685K | $26.7M |
| Apr 2028 | $2.9M | $1.7M | $1.1M | $26.0M |
| Mar 2028 | $2.7M | $1.8M | $900K | $24.8M |
| Feb 2028 | $2.9M | $1.5M | $1.4M | $23.9M |
| Jan 2028 | $3.4M | $1.8M | $1.6M | $22.5M |
| Dec 2027 | $2.9M | $1.4M | $1.5M | $20.9M |
| Nov 2027 | $2.9M | $1.4M | $1.5M | $19.4M |
| Oct 2027 | $2.9M | $1.9M | $1.0M | $17.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $183K |
| Hometown Print | $200K |