| Ingresos TV | $915K |
| Bonus TV por Posición | $438K |
| Ingresos por partido | $0 |
| Patrocinio | $10K |
| Merchandising | $147K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $745K |
| Salarios personal | $10K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $379K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $1.5M | $1.1M | $374K | $154K |
| Oct 2029 | $1.5M | $1.2M | $355K | $-221K |
| Sep 2029 | $1.5M | $1.1M | $407K | $-577K |
| Aug 2029 | $1.5M | $1.1M | $358K | $-987K |
| Jul 2029 | $1.5M | $1.4M | $162K | $-1.3M |
| Jun 2029 | $1.5M | $1.4M | $54K | $-1.5M |
| May 2029 | $1.5M | $1.9M | $-404K | $-1.6M |
| Apr 2029 | $1.1M | $1.4M | $-277K | $-1.2M |
| Mar 2029 | $1.5M | $1.1M | $336K | $-887K |
| Feb 2029 | $1.5M | $1.1M | $358K | $-1.2M |
| Jan 2029 | $1.5M | $1.1M | $462K | $-1.6M |
| Dec 2028 | $1.7M | $1.2M | $446K | $-2.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $16K |
| Westside Builders | $106K |