| Ingresos TV | $2.7M |
| Bonus TV por Posición | $186K |
| Ingresos por partido | $117K |
| Patrocinio | $39K |
| Merchandising | $507K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.6M |
| Salarios personal | $10K |
| Amortización de Fichajes | $23K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $723K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $3.5M | $3.3M | $185K | $52.7M |
| Oct 2029 | $3.7M | $3.8M | $-61K | $52.5M |
| Sep 2029 | $4.0M | $3.3M | $669K | $52.6M |
| Aug 2029 | $3.9M | $2.9M | $1.0M | $62.4M |
| Jul 2029 | $3.9M | $2.7M | $1.2M | $61.4M |
| Jun 2029 | $5.4M | $2.7M | $2.7M | $60.2M |
| May 2029 | $4.1M | $2.8M | $1.3M | $57.5M |
| Apr 2029 | $4.1M | $3.2M | $808K | $56.1M |
| Mar 2029 | $4.1M | $3.1M | $1.0M | $55.3M |
| Feb 2029 | $4.1M | $3.6M | $481K | $54.3M |
| Jan 2029 | $4.1M | $3.3M | $763K | $53.8M |
| Dec 2028 | $4.3M | $3.4M | $912K | $53.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $238K |
| Hometown Print | $231K |