| Ingresos TV | $3.3M |
| Bonus TV por Posición | $653K |
| Ingresos por partido | $0 |
| Patrocinio | $48K |
| Merchandising | $538K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.4M |
| Salarios personal | $43K |
| Amortización de Fichajes | $59K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $859K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2031 | $4.5M | $3.4M | $1.1M | $41.2M |
| Jun 2031 | $6.5M | $3.3M | $3.2M | $40.0M |
| May 2031 | $4.5M | $3.8M | $764K | $36.8M |
| Apr 2031 | $4.5M | $4.3M | $250K | $36.0M |
| Mar 2031 | $4.5M | $3.3M | $1.2M | $35.6M |
| Feb 2031 | $4.5M | $4.0M | $427K | $34.4M |
| Jan 2031 | $4.7M | $3.3M | $1.3M | $33.9M |
| Dec 2030 | $4.5M | $4.9M | $-406K | $32.5M |
| Nov 2030 | $4.6M | $5.1M | $-449K | $32.9M |
| Oct 2030 | $4.4M | $4.3M | $69K | $33.3M |
| Sep 2030 | $4.7M | $5.7M | $-988K | $33.1M |
| Aug 2030 | $4.7M | $4.4M | $305K | $34.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $300K |
| Local Dairy Co. | $278K |