| Ingresos TV | $2.0M |
| Bonus TV por Posición | $464K |
| Ingresos por partido | $44K |
| Patrocinio | $22K |
| Merchandising | $421K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $93K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $5K |
| Amortización de Fichajes | $61K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $594K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2030 | $3.1M | $2.6M | $454K | $37.2M |
| Oct 2030 | $2.8M | $2.3M | $465K | $36.7M |
| Sep 2030 | $2.8M | $2.8M | $-60K | $36.1M |
| Aug 2030 | $3.1M | $2.8M | $272K | $36.1M |
| Jul 2030 | $3.0M | $2.8M | $167K | $36.3M |
| Jun 2030 | $2.7M | $2.7M | $-52K | $36.1M |
| May 2030 | $3.1M | $2.9M | $184K | $36.1M |
| Apr 2030 | $3.0M | $3.0M | $68K | $35.9M |
| Mar 2030 | $3.1M | $2.2M | $850K | $35.8M |
| Feb 2030 | $3.1M | $2.2M | $889K | $34.9M |
| Jan 2030 | $3.3M | $2.2M | $1.1M | $33.9M |
| Dec 2029 | $3.1M | $2.8M | $289K | $32.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $130K |
| Greenfield Foods | $136K |