| Ingresos TV | $1.1M |
| Bonus TV por Posición | $313K |
| Ingresos por partido | $124K |
| Patrocinio | $5K |
| Merchandising | $124K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $13K |
| Amortización de Fichajes | $3K |
| Intereses de Deuda | $6K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $403K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $1.7M | $2.0M | $-339K | $-1.7M |
| Sep 2029 | $1.7M | $2.1M | $-425K | $-1.4M |
| Aug 2029 | $1.7M | $1.9M | $-223K | $-979K |
| Jul 2029 | $1.6M | $2.6M | $-1.0M | $-759K |
| Jun 2029 | $1.6M | $2.0M | $-375K | $239K |
| May 2029 | $1.6M | $2.3M | $-703K | $611K |
| Apr 2029 | $1.7M | $1.8M | $-189K | $1.3M |
| Mar 2029 | $1.3M | $1.2M | $111K | $1.5M |
| Feb 2029 | $1.3M | $1.6M | $-299K | $1.4M |
| Jan 2029 | $1.3M | $1.4M | $-87K | $1.7M |
| Dec 2028 | $1.4M | $1.5M | $-88K | $1.8M |
| Nov 2028 | $1.5M | $1.4M | $86K | $1.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $65K |
| Westside Builders | $99K |