| Ingresos TV | $1.6M |
| Bonus TV por Posición | $615K |
| Ingresos por partido | $0 |
| Patrocinio | $23K |
| Merchandising | $221K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.5M |
| Salarios personal | $2K |
| Amortización de Fichajes | $3K |
| Intereses de Deuda | $20K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $529K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2030 | $2.8M | $3.0M | $-189K | $-4.6M |
| Aug 2030 | $2.4M | $2.0M | $440K | $-4.5M |
| Jul 2030 | $2.4M | $2.5M | $-87K | $-4.9M |
| Jun 2030 | $3.3M | $2.1M | $1.2M | $-4.8M |
| May 2030 | $2.4M | $1.9M | $489K | $-6.0M |
| Apr 2030 | $2.4M | $2.5M | $-34K | $-6.5M |
| Mar 2030 | $2.4M | $2.8M | $-321K | $-6.5M |
| Feb 2030 | $2.6M | $4.1M | $-1.5M | $-6.2M |
| Jan 2030 | $2.7M | $3.0M | $-321K | $-4.6M |
| Dec 2029 | $2.2M | $2.4M | $-198K | $-4.3M |
| Nov 2029 | $2.3M | $2.5M | $-226K | $-4.1M |
| Oct 2029 | $2.3M | $2.9M | $-626K | $-3.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $143K |
| Westside Builders | $131K |