| Ingresos TV | $768K |
| Bonus TV por Posición | $121K |
| Ingresos por partido | $326K |
| Patrocinio | $102K |
| Merchandising | $2.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $52K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.5M |
| Salarios personal | $6K |
| Amortización de Fichajes | $195K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $10K |
| Mantenimiento instalaciones | $678K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2030 | $3.4M | $4.4M | $-969K | $17.6M |
| Dec 2029 | $3.3M | $3.9M | $-531K | $18.4M |
| Nov 2029 | $3.5M | $4.2M | $-781K | $18.7M |
| Oct 2029 | $3.3M | $4.2M | $-924K | $19.3M |
| Sep 2029 | $3.0M | $4.0M | $-1.0M | $20.1M |
| Aug 2029 | $3.3M | $4.3M | $-970K | $20.9M |
| Jul 2029 | $3.2M | $3.6M | $-398K | $23.3M |
| Jun 2029 | $3.4M | $4.2M | $-806K | $24.0M |
| May 2029 | $3.5M | $4.1M | $-555K | $24.7M |
| Apr 2029 | $3.5M | $3.9M | $-409K | $25.1M |
| Mar 2029 | $3.4M | $3.8M | $-361K | $25.3M |
| Feb 2029 | $4.1M | $4.2M | $-26K | $25.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $642K |
| Hometown Print | $586K |