| Ingresos TV | $2.3M |
| Bonus TV por Posición | $95K |
| Ingresos por partido | $49K |
| Patrocinio | $31K |
| Merchandising | $327K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $26K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $17K |
| Amortización de Fichajes | $60K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $30K |
| Mantenimiento instalaciones | $556K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $2.9M | $2.7M | $141K | $4.6M |
| Oct 2029 | $3.0M | $5.2M | $-2.2M | $4.4M |
| Sep 2029 | $3.7M | $2.7M | $990K | $6.5M |
| Ago 2029 | $3.0M | $2.0M | $976K | $5.5M |
| Jul 2029 | $2.6M | $1.9M | $721K | $4.5M |
| Jun 2029 | $3.4M | $2.1M | $1.3M | $3.8M |
| May 2029 | $2.8M | $2.1M | $652K | $2.5M |
| Abr 2029 | $2.9M | $2.6M | $253K | $1.8M |
| Mar 2029 | $2.9M | $2.8M | $137K | $1.5M |
| Feb 2029 | $3.2M | $2.9M | $258K | $1.3M |
| Ene 2029 | $2.9M | $2.7M | $222K | $947K |
| Dic 2028 | $2.9M | $2.5M | $449K | $706K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $206K |
| Local Dairy Co. | $167K |