| Ingresos TV | $3.9M |
| Bonus TV por Posición | $258K |
| Ingresos por partido | $0 |
| Patrocinio | $60K |
| Merchandising | $686K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $29K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.5M |
| Salarios personal | $16K |
| Amortización de Fichajes | $100K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $890K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2030 | $4.9M | $3.5M | $1.4M | $100.7M |
| Abr 2030 | $4.9M | $3.1M | $1.8M | $99.1M |
| Mar 2030 | $4.9M | $3.9M | $907K | $97.2M |
| Feb 2030 | $5.5M | $3.4M | $2.1M | $96.2M |
| Ene 2030 | $5.9M | $3.5M | $2.4M | $94.0M |
| Dic 2029 | $5.2M | $3.6M | $1.5M | $91.5M |
| Nov 2029 | $5.5M | $3.6M | $1.9M | $89.9M |
| Oct 2029 | $5.9M | $9.7M | $-3.8M | $87.9M |
| Sep 2029 | $6.3M | $4.2M | $2.1M | $91.6M |
| Ago 2029 | $5.0M | $3.8M | $1.1M | $89.4M |
| Jul 2029 | $6.7M | $3.6M | $3.1M | $111.9M |
| Jun 2029 | $7.0M | $3.7M | $3.2M | $108.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $362K |
| Westside Builders | $359K |