| Ingresos TV | $349K |
| Bonus TV por Posición | $102K |
| Ingresos por partido | $419K |
| Patrocinio | $107K |
| Merchandising | $2.6M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $53K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.4M |
| Salarios personal | $3K |
| Amortización de Fichajes | $148K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $729K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2030 | $3.7M | $4.3M | $-660K | $4.0M |
| May 2030 | $3.5M | $4.4M | $-967K | $4.5M |
| Apr 2030 | $3.4M | $5.1M | $-1.6M | $5.4M |
| Mar 2030 | $3.5M | $4.1M | $-570K | $6.8M |
| Feb 2030 | $4.2M | $4.2M | $31K | $7.3M |
| Jan 2030 | $3.9M | $4.4M | $-452K | $7.1M |
| Dec 2029 | $3.7M | $4.6M | $-906K | $7.4M |
| Nov 2029 | $4.0M | $4.0M | $19K | $8.2M |
| Oct 2029 | $3.3M | $4.3M | $-1.0M | $8.0M |
| Sep 2029 | $3.3M | $4.4M | $-1.1M | $8.8M |
| Aug 2029 | $4.0M | $3.5M | $498K | $9.8M |
| Jul 2029 | $3.6M | $3.4M | $156K | $9.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $612K |
| Local Dairy Co. | $678K |