| Ingresos TV | $3.4M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $19K |
| Patrocinio | $52K |
| Merchandising | $805K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.5M |
| Salarios personal | $28K |
| Amortización de Fichajes | $197K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $786K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2030 | $4.3M | $3.5M | $782K | $4.8M |
| Dec 2029 | $4.3M | $5.2M | $-883K | $3.8M |
| Nov 2029 | $4.4M | $4.6M | $-269K | $4.5M |
| Oct 2029 | $4.6M | $5.4M | $-820K | $4.6M |
| Sep 2029 | $4.6M | $4.8M | $-203K | $5.2M |
| Aug 2029 | $4.6M | $4.0M | $661K | $5.2M |
| Jul 2029 | $5.3M | $4.0M | $1.3M | $31.0M |
| Jun 2029 | $7.9M | $4.0M | $3.9M | $29.5M |
| May 2029 | $4.7M | $4.7M | $11K | $25.4M |
| Apr 2029 | $4.7M | $3.9M | $836K | $25.2M |
| Mar 2029 | $4.6M | $4.1M | $536K | $24.2M |
| Feb 2029 | $6.8M | $3.6M | $3.2M | $23.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $248K |
| Local Dairy Co. | $377K |