| Ingresos TV | $2.5M |
| Bonus TV por Posición | $675K |
| Ingresos por partido | $0 |
| Patrocinio | $34K |
| Merchandising | $485K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $20K |
| Amortización de Fichajes | $87K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $760K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $3.7M | $2.9M | $817K | $26.1M |
| Aug 2028 | $4.1M | $3.8M | $375K | $25.2M |
| Jul 2028 | $4.9M | $3.5M | $1.4M | $24.7M |
| Jun 2028 | $4.9M | $2.6M | $2.3M | $23.7M |
| May 2028 | $3.8M | $2.9M | $930K | $21.3M |
| Apr 2028 | $3.7M | $3.3M | $326K | $20.3M |
| Mar 2028 | $4.0M | $3.3M | $725K | $19.9M |
| Feb 2028 | $3.7M | $3.4M | $326K | $19.1M |
| Jan 2028 | $3.9M | $2.9M | $978K | $18.7M |
| Dec 2027 | $4.3M | $3.3M | $990K | $17.7M |
| Nov 2027 | $4.5M | $2.7M | $1.8M | $16.6M |
| Oct 2027 | $4.5M | $2.7M | $1.8M | $14.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $204K |
| Hometown Print | $197K |