| Ingresos TV | $3.8M |
| Bonus TV por Posición | $256K |
| Ingresos por partido | $285 |
| Patrocinio | $59K |
| Merchandising | $664K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $14K |
| Amortización de Fichajes | $20K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $828K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2030 | $5.0M | $2.0M | $3.0M | $45.8M |
| Dec 2029 | $5.1M | $2.3M | $2.8M | $42.8M |
| Nov 2029 | $4.6M | $2.3M | $2.3M | $40.0M |
| Oct 2029 | $5.1M | $2.5M | $2.6M | $37.7M |
| Sep 2029 | $6.9M | $2.8M | $4.0M | $35.1M |
| Aug 2029 | $5.1M | $2.2M | $3.0M | $31.0M |
| Jul 2029 | $5.2M | $2.0M | $3.2M | $43.0M |
| Jun 2029 | $7.8M | $2.4M | $5.4M | $39.8M |
| May 2029 | $5.3M | $2.4M | $2.9M | $34.3M |
| Apr 2029 | $5.4M | $2.6M | $2.8M | $31.3M |
| Mar 2029 | $5.5M | $2.2M | $3.2M | $28.5M |
| Feb 2029 | $5.5M | $3.3M | $2.1M | $25.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $430K |
| Hometown Print | $280K |