| Ingresos TV | $236K |
| Bonus TV por Posición | $141K |
| Ingresos por partido | $862K |
| Patrocinio | $104K |
| Merchandising | $2.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $76K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.4M |
| Salarios personal | $14K |
| Amortización de Fichajes | $55K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $27K |
| Mantenimiento instalaciones | $700K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $3.5M | $3.2M | $305K | $1.5M |
| Oct 2029 | $2.6M | $3.2M | $-593K | $1.1M |
| Sep 2029 | $2.5M | $3.3M | $-828K | $1.6M |
| Aug 2029 | $2.4M | $2.3M | $136K | $2.4M |
| Jul 2029 | $2.5M | $2.3M | $184K | $2.2M |
| Jun 2029 | $2.9M | $2.3M | $608K | $2.7M |
| May 2029 | $2.9M | $4.6M | $-1.7M | $2.1M |
| Apr 2029 | $2.9M | $2.9M | $-82K | $3.7M |
| Mar 2029 | $2.8M | $2.5M | $306K | $3.8M |
| Feb 2029 | $3.0M | $5.2M | $-2.2M | $3.4M |
| Jan 2029 | $2.8M | $2.6M | $188K | $5.9M |
| Dec 2028 | $2.8M | $3.0M | $-136K | $5.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $622K |
| Hometown Print | $626K |