| Ingresos TV | $1.3M |
| Bonus TV por Posición | $296K |
| Ingresos por partido | $0 |
| Patrocinio | $23K |
| Merchandising | $243K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $1K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $61K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $435K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2030 | $2.5M | $1.9M | $599K | $-12.8M |
| Jul 2030 | $1.8M | $2.8M | $-914K | $-13.4M |
| Jun 2030 | $2.4M | $1.9M | $507K | $-12.5M |
| May 2030 | $1.9M | $2.3M | $-442K | $-13.0M |
| Apr 2030 | $1.9M | $2.1M | $-278K | $-12.6M |
| Mar 2030 | $1.9M | $2.5M | $-593K | $-12.3M |
| Feb 2030 | $2.1M | $3.0M | $-872K | $-11.7M |
| Jan 2030 | $2.7M | $3.1M | $-372K | $-10.8M |
| Dec 2029 | $3.4M | $3.9M | $-479K | $-10.4M |
| Nov 2029 | $3.6M | $3.1M | $528K | $-10.0M |
| Oct 2029 | $2.9M | $3.4M | $-490K | $-10.5M |
| Sep 2029 | $5.0M | $2.6M | $2.4M | $-10.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $133K |
| Westside Builders | $149K |