| Ingresos TV | $503K |
| Bonus TV por Posición | $163K |
| Ingresos por partido | $120K |
| Patrocinio | $61K |
| Merchandising | $595K |
| 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 | $27K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $57K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $353K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2029 | $1.4M | $2.7M | $-1.3M | $-12.4M |
| Apr 2029 | $1.6M | $1.7M | $-116K | $-11.1M |
| Mar 2029 | $2.2M | $2.5M | $-295K | $-11.0M |
| Feb 2029 | $2.1M | $2.2M | $-103K | $-10.7M |
| Jan 2029 | $1.7M | $2.4M | $-712K | $-10.6M |
| Dec 2028 | $2.0M | $2.8M | $-766K | $-9.9M |
| Nov 2028 | $2.0M | $2.6M | $-676K | $-9.2M |
| Oct 2028 | $1.9M | $2.7M | $-772K | $-8.5M |
| Sep 2028 | $1.8M | $2.6M | $-797K | $-7.7M |
| Aug 2028 | $3.2M | $2.0M | $1.2M | $-6.9M |
| Jul 2028 | $1.5M | $1.6M | $-108K | $-8.2M |
| Jun 2028 | $1.3M | $1.6M | $-337K | $-8.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $347K |
| Hometown Print | $382K |