| Ingresos TV | $434K |
| Bonus TV por Posición | $272K |
| Ingresos por partido | $4K |
| Patrocinio | $60K |
| Merchandising | $235K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $10K |
| Amortización de Fichajes | $1K |
| Intereses de Deuda | $67K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $302K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $1.0M | $1.6M | $-607K | $-15.0M |
| Sep 2029 | $927K | $1.6M | $-714K | $-14.4M |
| Aug 2029 | $876K | $1.3M | $-375K | $-13.7M |
| Jul 2029 | $850K | $1.2M | $-331K | $-13.3M |
| Jun 2029 | $1.2M | $1.1M | $130K | $-13.0M |
| May 2029 | $858K | $1.1M | $-253K | $-13.1M |
| Apr 2029 | $865K | $1.3M | $-456K | $-12.9M |
| Mar 2029 | $863K | $1.3M | $-445K | $-12.4M |
| Feb 2029 | $873K | $1.9M | $-1.0M | $-12.0M |
| Jan 2029 | $877K | $1.1M | $-249K | $-10.9M |
| Dec 2028 | $837K | $1.3M | $-447K | $-10.7M |
| Nov 2028 | $869K | $1.3M | $-387K | $-10.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $377K |
| Hometown Print | $345K |