| Ingresos TV | $3.1M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $42K |
| Patrocinio | $50K |
| Merchandising | $630K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.6M |
| Salarios personal | $20K |
| Amortización de Fichajes | $18K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $752K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $3.9M | $3.4M | $475K | $21.9M |
| Sep 2029 | $3.9M | $3.6M | $330K | $21.4M |
| Aug 2029 | $4.8M | $2.9M | $1.9M | $21.1M |
| Jul 2029 | $4.7M | $3.0M | $1.7M | $47.3M |
| Jun 2029 | $7.1M | $2.6M | $4.5M | $45.6M |
| May 2029 | $4.7M | $3.5M | $1.3M | $41.1M |
| Apr 2029 | $4.8M | $2.6M | $2.2M | $39.8M |
| Mar 2029 | $4.9M | $3.5M | $1.4M | $37.6M |
| Feb 2029 | $5.1M | $4.2M | $843K | $36.2M |
| Jan 2029 | $5.1M | $3.3M | $1.9M | $35.4M |
| Dec 2028 | $5.2M | $3.4M | $1.8M | $33.5M |
| Nov 2028 | $5.2M | $3.3M | $1.9M | $31.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $295K |
| Westside Builders | $305K |