| Ingresos TV | $1.1M |
| Bonus TV por Posición | $563K |
| Ingresos por partido | $171K |
| Patrocinio | $17K |
| Merchandising | $273K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $15K |
| Amortización de Fichajes | $58K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $412K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $2.1M | $2.1M | $-48K | $24.1M |
| Oct 2029 | $2.0M | $2.5M | $-495K | $24.1M |
| Sep 2029 | $20.3M | $2.3M | $18.0M | $24.5M |
| Aug 2029 | $1.7M | $1.5M | $272K | $6.7M |
| Jul 2029 | $1.8M | $1.9M | $-103K | $6.3M |
| Jun 2029 | $2.3M | $1.8M | $539K | $6.4M |
| May 2029 | $1.7M | $1.5M | $237K | $5.8M |
| Apr 2029 | $1.7M | $1.5M | $278K | $5.5M |
| Mar 2029 | $1.8M | $2.0M | $-262K | $5.2M |
| Feb 2029 | $1.8M | $1.9M | $-82K | $5.4M |
| Jan 2029 | $1.8M | $1.7M | $153K | $5.4M |
| Dec 2028 | $1.8M | $2.0M | $-178K | $5.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $101K |
| Westside Builders | $97K |