| Ingresos TV | $3.3M |
| Bonus TV por Posición | $1.1M |
| Ingresos por partido | $0 |
| Patrocinio | $25K |
| Merchandising | $956K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $662K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $10K |
| Amortización de Fichajes | $88K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $861K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2029 | $6.0M | $2.9M | $3.2M | $32.4M |
| May 2029 | $4.2M | $3.6M | $634K | $29.1M |
| Apr 2029 | $4.2M | $2.8M | $1.4M | $28.4M |
| Mar 2029 | $4.2M | $2.8M | $1.4M | $27.0M |
| Feb 2029 | $4.2M | $3.2M | $1.0M | $25.5M |
| Jan 2029 | $4.3M | $2.8M | $1.5M | $24.4M |
| Dec 2028 | $4.3M | $3.0M | $1.2M | $22.8M |
| Nov 2028 | $4.1M | $3.1M | $1.1M | $21.5M |
| Oct 2028 | $4.2M | $3.2M | $999K | $20.3M |
| Sep 2028 | $19.9M | $3.0M | $16.9M | $19.2M |
| Aug 2028 | $3.7M | $2.8M | $810K | $2.2M |
| Jul 2028 | $3.6M | $3.2M | $447K | $1.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $148K |
| Westside Builders | $153K |