| Ingresos TV | $2.7M |
| Bonus TV por Posición | $568K |
| Ingresos por partido | $57K |
| Patrocinio | $40K |
| Merchandising | $406K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $28K |
| Amortización de Fichajes | $4K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $777K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2028 | $3.8M | $2.3M | $1.4M | $21.7M |
| Apr 2028 | $3.6M | $2.6M | $1.0M | $20.3M |
| Mar 2028 | $3.6M | $2.8M | $773K | $19.2M |
| Feb 2028 | $5.0M | $3.4M | $1.6M | $18.5M |
| Jan 2028 | $3.5M | $2.5M | $1.0M | $16.9M |
| Dec 2027 | $3.5M | $2.8M | $738K | $15.9M |
| Nov 2027 | $3.5M | $2.7M | $847K | $15.1M |
| Oct 2027 | $3.3M | $2.9M | $381K | $14.3M |
| Sep 2027 | $4.7M | $4.0M | $615K | $13.9M |
| Aug 2027 | $6.9M | $2.3M | $4.6M | $31.8M |
| Jul 2027 | $4.8M | $2.3M | $2.5M | $27.2M |
| Jun 2027 | $9.0M | $2.2M | $6.7M | $24.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $236K |
| Westside Builders | $243K |