| Ingresos TV | $225K |
| Bonus TV por Posición | $129K |
| Ingresos por partido | $0 |
| Patrocinio | $110K |
| Merchandising | $1.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.8M |
| Salarios personal | $19K |
| Amortización de Fichajes | $16K |
| Intereses de Deuda | $2K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $399K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $1.8M | $2.2M | $-426K | $-565K |
| Aug 2028 | $1.8M | $1.5M | $284K | $-155K |
| Jul 2028 | $1.8M | $1.9M | $-178K | $-455K |
| Jun 2028 | $2.0M | $1.6M | $436K | $-293K |
| May 2028 | $2.2M | $2.1M | $45K | $-745K |
| Apr 2028 | $1.8M | $1.8M | $-48K | $-806K |
| Mar 2028 | $1.8M | $1.9M | $-177K | $-774K |
| Feb 2028 | $1.8M | $2.4M | $-647K | $-614K |
| Jan 2028 | $1.8M | $1.6M | $116K | $18K |
| Dec 2027 | $1.7M | $2.1M | $-426K | $-115K |
| Nov 2027 | $1.7M | $1.6M | $124K | $295K |
| Oct 2027 | $1.8M | $1.8M | $-46K | $155K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $639K |
| Hometown Print | $684K |