| Ingresos TV | $230K |
| Bonus TV por Posición | $47K |
| Ingresos por partido | $32K |
| Patrocinio | $114K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $21K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $9K |
| Amortización de Fichajes | $20K |
| Intereses de Deuda | $14K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $352K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $1.5M | $2.2M | $-739K | $-3.5M |
| Oct 2029 | $1.4M | $2.0M | $-560K | $-2.8M |
| Sep 2029 | $1.5M | $1.4M | $101K | $-2.2M |
| Aug 2029 | $2.3M | $1.4M | $884K | $-2.4M |
| Jul 2029 | $3.1M | $1.5M | $1.6M | $-3.3M |
| Jun 2029 | $1.5M | $1.8M | $-306K | $-4.9M |
| May 2029 | $1.5M | $2.9M | $-1.4M | $-4.6M |
| Apr 2029 | $1.5M | $1.9M | $-451K | $-3.2M |
| Mar 2029 | $1.5M | $1.7M | $-260K | $-2.8M |
| Feb 2029 | $1.4M | $1.8M | $-441K | $-2.5M |
| Jan 2029 | $1.4M | $1.8M | $-454K | $-2.1M |
| Dec 2028 | $1.4M | $1.8M | $-371K | $-1.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $616K |
| Local Dairy Co. | $757K |