| Ingresos TV | $245K |
| Bonus TV por Posición | $67K |
| Ingresos por partido | $65K |
| Patrocinio | $108K |
| Merchandising | $917K |
| 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 | $19K |
| Amortización de Fichajes | $37K |
| Intereses de Deuda | $2K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $389K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Apr 2030 | $1.4M | $1.9M | $-543K | $-986K |
| Mar 2030 | $1.4M | $1.8M | $-358K | $-481K |
| Feb 2030 | $1.5M | $2.2M | $-751K | $-160K |
| Jan 2030 | $1.4M | $2.1M | $-653K | $554K |
| Dec 2029 | $1.5M | $2.6M | $-1.1M | $1.2M |
| Nov 2029 | $1.5M | $2.0M | $-502K | $2.2M |
| Oct 2029 | $1.5M | $2.2M | $-705K | $2.7M |
| Sep 2029 | $1.5M | $1.9M | $-449K | $3.4M |
| Aug 2029 | $1.5M | $1.5M | $20K | $3.8M |
| Jul 2029 | $1.8M | $2.3M | $-498K | $3.7M |
| Jun 2029 | $1.6M | $1.7M | $-109K | $4.2M |
| May 2029 | $2.7M | $2.5M | $237K | $4.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $640K |
| Local Dairy Co. | $661K |