| Ingresos TV | $2.5M |
| Bonus TV por Posición | $609K |
| Ingresos por partido | $0 |
| Patrocinio | $35K |
| Merchandising | $386K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $16K |
| Inversión del propietario | $0 |
| Salarios jugadores | $758K |
| Salarios personal | $21K |
| Amortización de Fichajes | $14K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $643K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $3.5M | $1.4M | $2.1M | $19.6M |
| Jul 2028 | $4.1M | $1.4M | $2.7M | $17.5M |
| Jun 2028 | $3.5M | $1.4M | $2.1M | $14.8M |
| May 2028 | $3.6M | $1.9M | $1.8M | $12.7M |
| Apr 2028 | $3.6M | $1.6M | $2.0M | $10.9M |
| Mar 2028 | $3.5M | $1.6M | $2.0M | $8.9M |
| Feb 2028 | $3.3M | $2.0M | $1.3M | $6.9M |
| Jan 2028 | $3.2M | $1.5M | $1.7M | $5.5M |
| Dec 2027 | $3.6M | $1.6M | $2.0M | $3.8M |
| Nov 2027 | $3.2M | $1.5M | $1.6M | $1.8M |
| Oct 2027 | $3.2M | $1.6M | $1.6M | $148K |
| Sep 2027 | $4.2M | $2.2M | $1.9M | $28.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $224K |
| Westside Builders | $195K |