| Ingresos TV | $2.4M |
| Bonus TV por Posición | $199K |
| Ingresos por partido | $424K |
| Patrocinio | $33K |
| Merchandising | $376K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $32K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $23K |
| Amortización de Fichajes | $47K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $5K |
| Mantenimiento instalaciones | $640K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2029 | $3.5M | $2.2M | $1.2M | $23.8M |
| Jan 2029 | $3.6M | $2.4M | $1.2M | $22.5M |
| Dec 2028 | $3.7M | $2.3M | $1.4M | $21.3M |
| Nov 2028 | $3.8M | $2.3M | $1.5M | $19.9M |
| Oct 2028 | $3.6M | $2.8M | $764K | $18.3M |
| Sep 2028 | $3.4M | $2.1M | $1.3M | $17.5M |
| Aug 2028 | $3.4M | $2.3M | $1.1M | $16.2M |
| Jul 2028 | $4.2M | $1.7M | $2.5M | $15.0M |
| Jun 2028 | $3.3M | $1.7M | $1.6M | $14.7M |
| May 2028 | $3.6M | $2.3M | $1.3M | $13.1M |
| Apr 2028 | $3.5M | $2.0M | $1.5M | $11.8M |
| Mar 2028 | $3.8M | $2.0M | $1.7M | $10.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $205K |
| Hometown Print | $190K |