| Ingresos TV | $223K |
| Bonus TV por Posición | $91K |
| Ingresos por partido | $96K |
| Patrocinio | $121K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $196K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $37K |
| Amortización de Fichajes | $23K |
| Intereses de Deuda | $5K |
| Tarifas de Cesión (Gasto) | $9K |
| Mantenimiento instalaciones | $456K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| 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 |
| Oct 2028 | $1.8M | $3.2M | $-1.4M | $-840K |
| Sep 2028 | $1.5M | $1.9M | $-371K | $544K |
| Ago 2028 | $1.5M | $1.5M | $-22K | $896K |
| Jul 2028 | $1.5M | $1.6M | $-39K | $1.2M |
| Jun 2028 | $1.7M | $1.5M | $209K | $1.3M |
| May 2028 | $1.7M | $2.0M | $-273K | $1.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $829K |
| Hometown Print | $786K |