| Ingresos TV | $479K |
| Bonus TV por Posición | $228K |
| Ingresos por partido | $11K |
| Patrocinio | $50K |
| Merchandising | $456K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $33K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $14K |
| Amortización de Fichajes | $3K |
| Intereses de Deuda | $46K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $392K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $1.3M | $1.5M | $-212K | $-10.3M |
| Oct 2029 | $1.2M | $1.6M | $-369K | $-10.1M |
| Sep 2029 | $1.1M | $1.9M | $-819K | $-9.8M |
| Aug 2029 | $1.1M | $1.5M | $-365K | $-8.9M |
| Jul 2029 | $1.1M | $2.0M | $-872K | $-8.6M |
| Jun 2029 | $1.4M | $1.2M | $176K | $-7.7M |
| May 2029 | $1.1M | $1.3M | $-208K | $-7.9M |
| Apr 2029 | $1.1M | $1.2M | $-146K | $-7.7M |
| Mar 2029 | $1.1M | $1.3M | $-142K | $-7.5M |
| Feb 2029 | $1.1M | $1.7M | $-550K | $-7.4M |
| Jan 2029 | $1.1M | $1.3M | $-128K | $-6.9M |
| Dec 2028 | $1.2M | $1.9M | $-684K | $-6.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $234K |
| Hometown Print | $360K |