| Ingresos TV | $1.2M |
| Bonus TV por Posición | $511K |
| Ingresos por partido | $0 |
| Patrocinio | $20K |
| Merchandising | $203K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $931K |
| Salarios personal | $8K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $428K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2030 | $1.9M | $1.4M | $538K | $15.1M |
| Oct 2030 | $2.0M | $1.5M | $469K | $14.6M |
| Sep 2030 | $2.0M | $1.7M | $323K | $14.1M |
| Aug 2030 | $1.9M | $1.6M | $335K | $13.8M |
| Jul 2030 | $2.0M | $2.2M | $-228K | $13.4M |
| Jun 2030 | $2.0M | $1.5M | $480K | $13.6M |
| May 2030 | $2.0M | $1.9M | $138K | $13.2M |
| Apr 2030 | $2.0M | $1.9M | $57K | $13.0M |
| Mar 2030 | $2.0M | $1.2M | $717K | $13.0M |
| Feb 2030 | $2.0M | $1.4M | $614K | $12.2M |
| Jan 2030 | $2.1M | $1.3M | $745K | $11.6M |
| Dec 2029 | $2.4M | $1.4M | $1.1M | $10.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $129K |
| Westside Builders | $110K |