| Ingresos TV | $3.7M |
| Bonus TV por Posición | $288K |
| Ingresos por partido | $30K |
| Patrocinio | $47K |
| Merchandising | $898K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $28K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.6M |
| Salarios personal | $40K |
| Amortización de Fichajes | $16K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $938K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2028 | $4.9M | $3.6M | $1.4M | $18.8M |
| Feb 2028 | $5.4M | $6.2M | $-800K | $17.4M |
| Jan 2028 | $4.9M | $3.2M | $1.7M | $18.9M |
| Dec 2027 | $4.9M | $3.3M | $1.6M | $17.2M |
| Nov 2027 | $4.9M | $3.3M | $1.6M | $15.6M |
| Oct 2027 | $4.8M | $5.1M | $-219K | $14.0M |
| Sep 2027 | $5.4M | $4.5M | $940K | $14.2M |
| Aug 2027 | $5.5M | $3.4M | $2.1M | $13.3M |
| Jul 2027 | $5.6M | $2.8M | $2.8M | $30.9M |
| Jun 2027 | $7.0M | $3.2M | $3.8M | $28.1M |
| May 2027 | $5.6M | $2.9M | $2.7M | $24.3M |
| Apr 2027 | $5.6M | $3.6M | $2.0M | $21.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $353K |
| Hometown Print | $216K |