| Ingresos TV | $2.3M |
| Bonus TV por Posición | $461K |
| Ingresos por partido | $0 |
| Patrocinio | $32K |
| Merchandising | $516K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.1M |
| Salarios personal | $5K |
| Amortización de Fichajes | $36K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $662K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2030 | $3.3M | $2.8M | $530K | $16.9M |
| Apr 2030 | $3.4M | $3.2M | $124K | $16.3M |
| Mar 2030 | $3.4M | $3.5M | $-110K | $16.2M |
| Feb 2030 | $3.3M | $4.5M | $-1.2M | $16.3M |
| Jan 2030 | $3.4M | $4.1M | $-714K | $17.4M |
| Dec 2029 | $3.4M | $5.2M | $-1.8M | $18.1M |
| Nov 2029 | $3.1M | $3.5M | $-355K | $19.9M |
| Oct 2029 | $3.4M | $3.7M | $-301K | $20.2M |
| Sep 2029 | $4.0M | $4.3M | $-266K | $20.5M |
| Aug 2029 | $3.7M | $3.0M | $671K | $20.7M |
| Jul 2029 | $4.7M | $4.2M | $560K | $20.0M |
| Jun 2029 | $4.5M | $3.0M | $1.5M | $19.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $222K |
| Local Dairy Co. | $160K |