| Ingresos TV | $724K |
| Bonus TV por Posición | $400K |
| Ingresos por partido | $0 |
| Patrocinio | $10K |
| Merchandising | $339K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $2K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $32K |
| Amortización de Fichajes | $7K |
| Intereses de Deuda | $55K |
| Tarifas de Cesión (Gasto) | $36K |
| Mantenimiento instalaciones | $444K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2029 | $1.5M | $2.8M | $-1.3M | $-13.0M |
| Feb 2029 | $1.1M | $2.5M | $-1.4M | $-11.7M |
| Jan 2029 | $1.2M | $2.2M | $-995K | $-10.3M |
| Dec 2028 | $1.3M | $2.2M | $-927K | $-9.3M |
| Nov 2028 | $1.6M | $2.0M | $-426K | $-8.4M |
| Oct 2028 | $1.7M | $3.0M | $-1.3M | $-8.0M |
| Sep 2028 | $2.2M | $2.7M | $-484K | $-6.7M |
| Aug 2028 | $1.8M | $3.5M | $-1.7M | $-6.2M |
| Jul 2028 | $2.0M | $3.5M | $-1.4M | $-4.6M |
| Jun 2028 | $1.8M | $2.8M | $-989K | $-3.1M |
| May 2028 | $1.7M | $3.2M | $-1.5M | $-2.2M |
| Apr 2028 | $1.9M | $2.3M | $-373K | $-693K |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $61K |
| Westside Builders | $60K |