| Ingresos TV | $2.2M |
| Bonus TV por Posición | $827K |
| Ingresos por partido | $15K |
| Patrocinio | $34K |
| Merchandising | $275K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $14K |
| Amortización de Fichajes | $12K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $591K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2031 | $3.4M | $2.1M | $1.3M | $36.2M |
| May 2031 | $3.4M | $2.4M | $979K | $34.9M |
| Apr 2031 | $3.2M | $2.1M | $1.1M | $33.9M |
| Mar 2031 | $3.8M | $2.1M | $1.7M | $32.8M |
| Feb 2031 | $3.4M | $2.4M | $935K | $31.1M |
| Jan 2031 | $4.3M | $2.2M | $2.1M | $44.5M |
| Dec 2030 | $3.3M | $1.5M | $1.8M | $42.7M |
| Nov 2030 | $3.3M | $1.5M | $1.8M | $40.9M |
| Oct 2030 | $3.3M | $1.5M | $1.8M | $39.1M |
| Sep 2030 | $3.3M | $1.9M | $1.4M | $37.3M |
| Aug 2030 | $3.3M | $1.8M | $1.5M | $35.9M |
| Jul 2030 | $3.4M | $2.4M | $918K | $34.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $176K |
| Local Dairy Co. | $227K |