| Ingresos TV | $220K |
| Bonus TV por Posición | $98K |
| Ingresos por partido | $0 |
| Patrocinio | $135K |
| Merchandising | $1.1M |
| Premio de Copa | $59K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $38K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.1M |
| Salarios personal | $18K |
| Amortización de Fichajes | $23K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $16K |
| Mantenimiento instalaciones | $454K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $1.7M | $2.7M | $-961K | $1.0M |
| Sep 2029 | $1.8M | $1.3M | $490K | $2.0M |
| Ago 2029 | $3.6M | $1.5M | $2.0M | $1.5M |
| Jul 2029 | $1.6M | $1.5M | $126K | $-608K |
| Jun 2029 | $2.0M | $1.5M | $457K | $-757K |
| May 2029 | $1.8M | $1.9M | $-119K | $-1.2M |
| Abr 2029 | $1.8M | $1.9M | $-116K | $-1.1M |
| Mar 2029 | $1.8M | $2.2M | $-388K | $-1.0M |
| Feb 2029 | $2.0M | $1.9M | $74K | $-682K |
| Ene 2029 | $1.8M | $1.9M | $-12K | $-605K |
| Dic 2028 | $1.8M | $1.7M | $91K | $-613K |
| Nov 2028 | $1.8M | $1.7M | $97K | $-723K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $829K |
| Hometown Print | $786K |