| Ingresos TV | $2.3M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $37K |
| Merchandising | $563K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $20K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $51K |
| Amortización de Fichajes | $26K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $603K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $2.9M | $2.0M | $953K | $19.5M |
| Jun 2028 | $3.4M | $2.1M | $1.3M | $18.5M |
| May 2028 | $3.0M | $2.6M | $391K | $17.2M |
| Apr 2028 | $3.0M | $1.8M | $1.2M | $16.8M |
| Mar 2028 | $3.1M | $2.2M | $862K | $15.6M |
| Feb 2028 | $3.1M | $2.4M | $669K | $14.7M |
| Jan 2028 | $3.2M | $2.2M | $957K | $14.0M |
| Dec 2027 | $3.3M | $2.2M | $1.1M | $13.1M |
| Nov 2027 | $3.1M | $2.3M | $806K | $11.9M |
| Oct 2027 | $3.2M | $2.4M | $760K | $11.1M |
| Sep 2027 | $5.6M | $7.2M | $-1.6M | $10.3M |
| Aug 2027 | $3.7M | $2.2M | $1.5M | $11.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $229K |
| Hometown Print | $217K |