| Ingresos TV | $2.2M |
| Bonus TV por Posición | $957K |
| Ingresos por partido | $0 |
| Patrocinio | $33K |
| Merchandising | $668K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $37K |
| Amortización de Fichajes | $37K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $754K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2029 | $3.9M | $3.0M | $839K | $10.1M |
| Feb 2029 | $3.9M | $3.1M | $728K | $9.2M |
| Jan 2029 | $4.0M | $2.9M | $1.1M | $8.4M |
| Dec 2028 | $3.9M | $3.3M | $637K | $7.3M |
| Nov 2028 | $3.9M | $3.1M | $858K | $6.6M |
| Oct 2028 | $3.9M | $3.7M | $224K | $5.7M |
| Sep 2028 | $4.1M | $3.4M | $698K | $5.5M |
| Aug 2028 | $3.5M | $3.1M | $422K | $4.7M |
| Jul 2028 | $3.6M | $2.8M | $776K | $4.3M |
| Jun 2028 | $4.4M | $2.5M | $1.9M | $3.5M |
| May 2028 | $3.6M | $3.4M | $173K | $1.5M |
| Apr 2028 | $3.7M | $2.4M | $1.3M | $1.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $193K |
| Westside Builders | $205K |