| Ingresos TV | $3.6M |
| Bonus TV por Posición | $602K |
| Ingresos por partido | $19K |
| Patrocinio | $53K |
| Merchandising | $928K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $9K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.0M |
| Salarios personal | $20K |
| Amortización de Fichajes | $156K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $2.7M |
| Mantenimiento instalaciones | $897K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2028 | $5.2M | $7.8M | $-2.6M | $12.8M |
| Sep 2028 | $6.5M | $5.2M | $1.4M | $15.3M |
| Ago 2028 | $5.4M | $5.2M | $233K | $13.8M |
| Jul 2028 | $5.8M | $4.5M | $1.3M | $13.4M |
| Jun 2028 | $8.0M | $4.0M | $4.1M | $11.9M |
| May 2028 | $5.3M | $4.3M | $1.0M | $10.5M |
| Abr 2028 | $5.2M | $4.5M | $751K | $9.4M |
| Mar 2028 | $5.3M | $4.5M | $852K | $8.5M |
| Feb 2028 | $6.7M | $5.4M | $1.3M | $7.6M |
| Ene 2028 | $5.5M | $5.2M | $286K | $6.1M |
| Dic 2027 | $5.6M | $4.3M | $1.3M | $5.8M |
| Nov 2027 | $5.8M | $4.3M | $1.6M | $4.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $301K |
| Hometown Print | $338K |