| Ingresos TV | $519K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $116K |
| Patrocinio | $58K |
| Merchandising | $563K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $466K |
| Salarios jugadores | $2.1M |
| Salarios personal | $11K |
| Amortización de Fichajes | $19K |
| Intereses de Deuda | $217K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $340K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2030 | $1.6M | $2.7M | $-1.1M | $-32.4M |
| Feb 2030 | $1.3M | $3.0M | $-1.7M | $-31.7M |
| Jan 2030 | $1.3M | $2.7M | $-1.3M | $-30.3M |
| Dec 2029 | $1.4M | $2.6M | $-1.2M | $-28.9M |
| Nov 2029 | $1.3M | $2.5M | $-1.2M | $-27.7M |
| Oct 2029 | $1.4M | $3.3M | $-1.9M | $-26.6M |
| Sep 2029 | $1.7M | $3.3M | $-1.6M | $-24.7M |
| Aug 2029 | $1.2M | $2.4M | $-1.1M | $-23.1M |
| Jul 2029 | $1.7M | $2.2M | $-492K | $-22.0M |
| Jun 2029 | $1.2M | $2.1M | $-848K | $-21.5M |
| May 2029 | $1.2M | $3.0M | $-1.7M | $-20.5M |
| Apr 2029 | $1.4M | $1.8M | $-458K | $-18.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $313K |
| Hometown Print | $307K |