| Ingresos TV | $2.2M |
| Bonus TV por Posición | $870K |
| Ingresos por partido | $0 |
| Patrocinio | $31K |
| Merchandising | $502K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.6M |
| Salarios personal | $30K |
| Amortización de Fichajes | $11K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $691K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2029 | $3.6M | $3.3M | $229K | $36.5M |
| Abr 2029 | $3.6M | $2.1M | $1.4M | $36.3M |
| Mar 2029 | $3.7M | $2.7M | $973K | $34.9M |
| Feb 2029 | $3.7M | $2.3M | $1.4M | $33.9M |
| Ene 2029 | $4.0M | $2.3M | $1.7M | $32.7M |
| Dic 2028 | $3.7M | $2.3M | $1.4M | $31.0M |
| Nov 2028 | $3.7M | $2.2M | $1.5M | $29.6M |
| Oct 2028 | $3.8M | $2.4M | $1.3M | $28.0M |
| Sep 2028 | $3.9M | $2.5M | $1.4M | $26.7M |
| Ago 2028 | $10.2M | $2.7M | $7.5M | $25.3M |
| Jul 2028 | $3.4M | $2.2M | $1.2M | $17.9M |
| Jun 2028 | $3.9M | $2.1M | $1.9M | $16.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $168K |
| Westside Builders | $202K |