| Ingresos TV | $1.1M |
| Bonus TV por Posición | $369K |
| Ingresos por partido | $0 |
| Patrocinio | $18K |
| Merchandising | $404K |
| 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 | $36K |
| Amortización de Fichajes | $40K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $546K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $1.9M | $1.7M | $267K | $3.5M |
| Oct 2029 | $1.9M | $2.0M | $-33K | $3.2M |
| Sep 2029 | $2.0M | $2.0M | $-81K | $3.2M |
| Aug 2029 | $2.0M | $2.2M | $-194K | $3.2M |
| Jul 2029 | $2.0M | $2.7M | $-788K | $3.4M |
| Jun 2029 | $2.1M | $2.3M | $-224K | $4.1M |
| May 2029 | $2.0M | $2.3M | $-278K | $4.3M |
| Apr 2029 | $2.0M | $2.2M | $-164K | $4.6M |
| Mar 2029 | $2.1M | $2.0M | $56K | $4.7M |
| Feb 2029 | $2.1M | $1.8M | $268K | $4.6M |
| Jan 2029 | $2.1M | $1.7M | $381K | $4.3M |
| Dec 2028 | $2.3M | $1.7M | $629K | $3.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $107K |
| Hometown Print | $114K |