| Ingresos TV | $3.6M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $184K |
| Patrocinio | $59K |
| Merchandising | $975K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $424K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.7M |
| Salarios personal | $41K |
| Amortización de Fichajes | $107K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $25K |
| Mantenimiento instalaciones | $785K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2029 | $6.1M | $5.6M | $480K | $47.8M |
| Feb 2029 | $5.3M | $5.5M | $-169K | $47.6M |
| Ene 2029 | $5.5M | $4.9M | $577K | $47.7M |
| Dic 2028 | $5.5M | $4.8M | $692K | $47.0M |
| Nov 2028 | $5.1M | $4.6M | $500K | $46.2M |
| Oct 2028 | $6.0M | $9.6M | $-3.6M | $45.6M |
| Sep 2028 | $8.5M | $6.4M | $2.1M | $49.1M |
| Ago 2028 | $5.4M | $5.3M | $54K | $47.2M |
| Jul 2028 | $7.9M | $4.9M | $3.1M | $49.3M |
| Jun 2028 | $5.5M | $4.5M | $1.0M | $46.1M |
| May 2028 | $5.5M | $4.7M | $794K | $45.1M |
| Abr 2028 | $5.6M | $4.7M | $967K | $44.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $386K |
| Hometown Print | $322K |