| Ingresos TV | $2.3M |
| Bonus TV por Posición | $716K |
| Ingresos por partido | $371K |
| Patrocinio | $39K |
| Merchandising | $789K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.3M |
| Salarios personal | $36K |
| Amortización de Fichajes | $67K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $796K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2030 | $4.3M | $3.2M | $1.1M | $18.7M |
| Dec 2029 | $4.7M | $3.3M | $1.5M | $17.6M |
| Nov 2029 | $4.8M | $3.3M | $1.5M | $16.0M |
| Oct 2029 | $3.5M | $3.4M | $68K | $14.4M |
| Sep 2029 | $4.0M | $2.5M | $1.6M | $39.0M |
| Aug 2029 | $3.8M | $2.5M | $1.3M | $37.3M |
| Jul 2029 | $4.3M | $2.5M | $1.8M | $35.9M |
| Jun 2029 | $3.8M | $2.5M | $1.2M | $34.1M |
| May 2029 | $4.1M | $3.4M | $728K | $32.8M |
| Apr 2029 | $4.1M | $3.0M | $1.1M | $32.0M |
| Mar 2029 | $4.2M | $3.1M | $1.2M | $30.8M |
| Feb 2029 | $4.4M | $3.7M | $641K | $29.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $240K |
| Hometown Print | $231K |