| Ingresos TV | $3.2M |
| Bonus TV por Posición | $840K |
| Ingresos por partido | $122K |
| Patrocinio | $41K |
| Merchandising | $655K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.1M |
| Salarios personal | $9K |
| Amortización de Fichajes | $50K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $28K |
| Mantenimiento instalaciones | $900K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $4.8M | $4.1M | $709K | $14.4M |
| Oct 2029 | $4.1M | $4.1M | $43K | $13.6M |
| Sep 2029 | $5.6M | $4.5M | $1.1M | $13.5M |
| Aug 2029 | $3.9M | $3.7M | $233K | $12.3M |
| Jul 2029 | $3.9M | $4.2M | $-238K | $31.5M |
| Jun 2029 | $5.2M | $3.0M | $2.2M | $31.7M |
| May 2029 | $3.8M | $3.4M | $471K | $29.5M |
| Apr 2029 | $3.8M | $3.7M | $112K | $28.9M |
| Mar 2029 | $3.9M | $3.0M | $851K | $28.8M |
| Feb 2029 | $3.8M | $3.7M | $177K | $27.9M |
| Jan 2029 | $4.1M | $3.0M | $1.1M | $27.6M |
| Dec 2028 | $4.0M | $4.4M | $-381K | $26.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $278K |
| Westside Builders | $220K |