| Ingresos TV | $486K |
| Bonus TV por Posición | $263K |
| Ingresos por partido | $2K |
| Patrocinio | $54K |
| Merchandising | $462K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $19K |
| Amortización de Fichajes | $53K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $374K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $1.3M | $1.5M | $-186K | $1.7M |
| Sep 2029 | $1.4M | $1.4M | $10K | $1.9M |
| Aug 2029 | $1.2M | $1.2M | $16K | $1.8M |
| Jul 2029 | $1.2M | $1.0M | $177K | $1.7M |
| Jun 2029 | $2.1M | $1.2M | $917K | $1.5M |
| May 2029 | $1.2M | $1.3M | $-161K | $539K |
| Apr 2029 | $1.2M | $1.0M | $149K | $646K |
| Mar 2029 | $1.2M | $1.3M | $-161K | $444K |
| Feb 2029 | $1.2M | $1.2M | $-3K | $552K |
| Jan 2029 | $1.2M | $1.0M | $118K | $502K |
| Dec 2028 | $1.1M | $1.2M | $-49K | $331K |
| Nov 2028 | $1.2M | $1.2M | $-90K | $327K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $346K |
| Hometown Print | $304K |