| Ingresos TV | $3.5M |
| Bonus TV por Posición | $575K |
| Ingresos por partido | $3K |
| Patrocinio | $49K |
| Merchandising | $308K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.3M |
| Salarios personal | $8K |
| Amortización de Fichajes | $7K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $758K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $4.4M | $3.0M | $1.4M | $42.2M |
| Oct 2029 | $4.6M | $3.6M | $998K | $40.8M |
| Sep 2029 | $5.1M | $3.6M | $1.5M | $39.8M |
| Aug 2029 | $4.1M | $2.8M | $1.4M | $38.3M |
| Jul 2029 | $4.1M | $2.6M | $1.6M | $50.5M |
| Jun 2029 | $4.9M | $2.5M | $2.4M | $48.9M |
| May 2029 | $4.1M | $3.4M | $662K | $46.5M |
| Apr 2029 | $4.1M | $2.9M | $1.2M | $45.9M |
| Mar 2029 | $4.4M | $2.9M | $1.5M | $44.6M |
| Feb 2029 | $5.1M | $3.2M | $1.9M | $43.1M |
| Jan 2029 | $5.0M | $2.9M | $2.1M | $41.2M |
| Dec 2028 | $5.1M | $2.8M | $2.3M | $39.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $362K |
| Westside Builders | $221K |