| Ingresos TV | $4.5M |
| Bonus TV por Posición | $175K |
| Ingresos por partido | $76K |
| Patrocinio | $63K |
| Merchandising | $1.7M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.5M |
| Salarios personal | $36K |
| Amortización de Fichajes | $47K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.2M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2028 | $6.4M | $4.7M | $1.7M | $102.8M |
| Nov 2028 | $6.9M | $5.1M | $1.8M | $101.0M |
| Oct 2028 | $7.2M | $5.0M | $2.1M | $99.1M |
| Sep 2028 | $18.9M | $5.1M | $13.8M | $96.9M |
| Aug 2028 | $8.1M | $4.8M | $3.3M | $83.1M |
| Jul 2028 | $12.6M | $5.2M | $7.4M | $79.8M |
| Jun 2028 | $14.0M | $4.8M | $9.2M | $72.3M |
| May 2028 | $7.8M | $5.3M | $2.5M | $63.0M |
| Apr 2028 | $8.0M | $4.8M | $3.1M | $60.5M |
| Mar 2028 | $8.0M | $4.9M | $3.1M | $57.3M |
| Feb 2028 | $7.8M | $5.0M | $2.8M | $54.1M |
| Jan 2028 | $7.8M | $4.8M | $3.0M | $51.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $337K |
| Hometown Print | $419K |