| Ingresos TV | $2.3M |
| Bonus TV por Posición | $620K |
| Ingresos por partido | $0 |
| Patrocinio | $33K |
| Merchandising | $608K |
| Premio de Copa | $172K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.3M |
| Salarios personal | $2K |
| Amortización de Fichajes | $82K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $697K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2030 | $3.7M | $4.0M | $-334K | $28.6M |
| Aug 2030 | $3.1M | $3.0M | $132K | $28.9M |
| Jul 2030 | $3.2M | $3.0M | $185K | $28.7M |
| Jun 2030 | $3.9M | $2.9M | $1.1M | $28.4M |
| May 2030 | $3.3M | $2.9M | $375K | $27.3M |
| Apr 2030 | $3.3M | $3.0M | $308K | $26.8M |
| Mar 2030 | $3.3M | $3.5M | $-189K | $26.4M |
| Feb 2030 | $3.3M | $2.9M | $386K | $26.5M |
| Jan 2030 | $3.3M | $3.2M | $115K | $26.1M |
| Dec 2029 | $3.1M | $3.6M | $-449K | $25.9M |
| Nov 2029 | $3.1M | $3.3M | $-201K | $26.2M |
| Oct 2029 | $3.5M | $3.6M | $-172K | $26.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $179K |
| Hometown Print | $212K |