| Ingresos TV | $220K |
| Bonus TV por Posición | $90K |
| Ingresos por partido | $0 |
| Patrocinio | $99K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $15K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $45K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $384K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2029 | $1.5M | $1.6M | $-103K | $-9.8M |
| Ago 2029 | $1.5M | $1.4M | $39K | $-9.7M |
| Jul 2029 | $2.9M | $1.9M | $1.0M | $-9.8M |
| Jun 2029 | $1.6M | $1.6M | $-9K | $-10.8M |
| May 2029 | $1.6M | $3.0M | $-1.4M | $-10.8M |
| Abr 2029 | $1.6M | $3.2M | $-1.5M | $-9.4M |
| Mar 2029 | $1.6M | $2.0M | $-323K | $-7.8M |
| Feb 2029 | $1.8M | $1.8M | $68K | $-7.5M |
| Ene 2029 | $1.6M | $1.8M | $-162K | $-7.6M |
| Dic 2028 | $1.6M | $2.2M | $-633K | $-7.4M |
| Nov 2028 | $1.7M | $1.7M | $15K | $-6.8M |
| Oct 2028 | $1.6M | $2.4M | $-857K | $-6.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $614K |
| Local Dairy Co. | $572K |