| Ingresos TV | $1.7M |
| Bonus TV por Posición | $80K |
| Ingresos por partido | $31K |
| Patrocinio | $22K |
| Merchandising | $460K |
| 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 | $3K |
| Amortización de Fichajes | $71K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $570K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2030 | $2.3M | $3.0M | $-718K | $23.4M |
| Oct 2030 | $2.9M | $3.1M | $-240K | $24.1M |
| Sep 2030 | $2.4M | $2.8M | $-350K | $24.2M |
| Aug 2030 | $2.4M | $3.0M | $-561K | $24.5M |
| Jul 2030 | $2.4M | $2.4M | $20K | $25.0M |
| Jun 2030 | $3.0M | $2.6M | $443K | $24.9M |
| May 2030 | $2.4M | $3.3M | $-890K | $24.3M |
| Apr 2030 | $2.5M | $2.4M | $94K | $25.1M |
| Mar 2030 | $2.6M | $2.8M | $-225K | $24.9M |
| Feb 2030 | $2.6M | $4.2M | $-1.6M | $25.1M |
| Jan 2030 | $2.7M | $3.3M | $-590K | $26.6M |
| Dec 2029 | $2.7M | $3.2M | $-491K | $27.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $141K |
| Local Dairy Co. | $118K |