| Ingresos TV | $2.3M |
| Bonus TV por Posición | $986K |
| Ingresos por partido | $68K |
| Patrocinio | $36K |
| Merchandising | $868K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.8M |
| Salarios personal | $21K |
| Amortización de Fichajes | $108K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $915K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Apr 2030 | $4.3M | $3.9M | $372K | $22.3M |
| Mar 2030 | $5.0M | $4.2M | $787K | $21.8M |
| Feb 2030 | $4.8M | $4.0M | $851K | $21.0M |
| Jan 2030 | $4.3M | $4.0M | $270K | $20.0M |
| Dec 2029 | $4.7M | $4.0M | $787K | $19.6M |
| Nov 2029 | $4.4M | $3.9M | $466K | $18.7M |
| Oct 2029 | $4.2M | $4.3M | $-121K | $18.1M |
| Sep 2029 | $4.3M | $3.8M | $444K | $18.2M |
| Aug 2029 | $4.3M | $4.2M | $110K | $17.6M |
| Jul 2029 | $4.2M | $4.0M | $235K | $17.4M |
| Jun 2029 | $5.5M | $4.5M | $1.0M | $17.3M |
| May 2029 | $4.2M | $3.1M | $1.1M | $16.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $203K |
| Greenfield Foods | $225K |