| Ingresos TV | $4.5M |
| Bonus TV por Posición | $2.1M |
| Ingresos por partido | $56K |
| Patrocinio | $61K |
| Merchandising | $885K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $124K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.8M |
| Salarios personal | $40K |
| Amortización de Fichajes | $10K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $21K |
| Mantenimiento instalaciones | $1.2M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $7.8M | $4.1M | $3.7M | $62.4M |
| May 2028 | $8.4M | $5.0M | $3.4M | $58.7M |
| Abr 2028 | $8.4M | $4.0M | $4.5M | $55.2M |
| Mar 2028 | $7.0M | $4.0M | $3.0M | $50.8M |
| Feb 2028 | $6.1M | $4.7M | $1.4M | $47.8M |
| Ene 2028 | $8.1M | $3.8M | $4.3M | $46.4M |
| Dic 2027 | $6.3M | $3.7M | $2.5M | $42.3M |
| Nov 2027 | $6.4M | $3.7M | $2.7M | $39.8M |
| Oct 2027 | $6.7M | $4.5M | $2.2M | $37.1M |
| Sep 2027 | $7.1M | $4.0M | $3.1M | $34.8M |
| Ago 2027 | $7.5M | $5.2M | $2.3M | $31.7M |
| Jul 2027 | $7.7M | $3.8M | $3.8M | $29.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $369K |
| Hometown Print | $364K |