| Ingresos TV | $2.0M |
| Bonus TV por Posición | $586K |
| Ingresos por partido | $10K |
| Patrocinio | $34K |
| Merchandising | $254K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $22K |
| Amortización de Fichajes | $604 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $518K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2028 | $2.9M | $1.9M | $969K | $11.5M |
| Apr 2028 | $3.1M | $2.0M | $1.2M | $10.5M |
| Mar 2028 | $2.6M | $1.9M | $729K | $9.4M |
| Feb 2028 | $2.5M | $1.7M | $737K | $8.6M |
| Jan 2028 | $3.8M | $2.6M | $1.2M | $7.9M |
| Dec 2027 | $2.5M | $1.9M | $610K | $6.7M |
| Nov 2027 | $2.5M | $1.7M | $783K | $6.1M |
| Oct 2027 | $2.5M | $2.4M | $81K | $5.3M |
| Sep 2027 | $2.8M | $1.9M | $860K | $5.2M |
| Aug 2027 | $2.7M | $2.1M | $589K | $4.4M |
| Jul 2027 | $2.7M | $2.1M | $572K | $3.8M |
| Jun 2027 | $2.5M | $2.2M | $265K | $3.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $192K |
| Hometown Print | $213K |