| Ingresos TV | $3.1M |
| Bonus TV por Posición | $667K |
| Ingresos por partido | $7K |
| Patrocinio | $57K |
| Merchandising | $922K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.8M |
| Salarios personal | $12K |
| Amortización de Fichajes | $57K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $845K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Apr 2029 | $4.7M | $2.7M | $2.0M | $22.2M |
| Mar 2029 | $5.1M | $2.6M | $2.5M | $20.1M |
| Feb 2029 | $4.5M | $2.1M | $2.4M | $47.8M |
| Jan 2029 | $6.1M | $2.2M | $3.8M | $45.4M |
| Dec 2028 | $4.5M | $2.1M | $2.4M | $41.5M |
| Nov 2028 | $4.5M | $2.3M | $2.2M | $39.0M |
| Oct 2028 | $5.5M | $2.2M | $3.2M | $36.7M |
| Sep 2028 | $4.5M | $3.2M | $1.3M | $33.4M |
| Aug 2028 | $4.6M | $2.3M | $2.3M | $32.1M |
| Jul 2028 | $5.5M | $2.9M | $2.6M | $29.7M |
| Jun 2028 | $4.5M | $2.6M | $1.9M | $27.1M |
| May 2028 | $4.8M | $3.0M | $1.8M | $25.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $321K |
| Hometown Print | $366K |