| Ingresos TV | $992K |
| Bonus TV por Posición | $422K |
| Ingresos por partido | $0 |
| Patrocinio | $8K |
| Merchandising | $141K |
| 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 | $17K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $389K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $1.6M | $2.0M | $-443K | $5.7M |
| Sep 2029 | $1.5M | $1.5M | $-6K | $6.1M |
| Ago 2029 | $1.6M | $1.3M | $258K | $6.1M |
| Jul 2029 | $2.2M | $1.8M | $414K | $5.9M |
| Jun 2029 | $1.6M | $1.4M | $231K | $5.5M |
| May 2029 | $2.0M | $2.4M | $-370K | $5.2M |
| Abr 2029 | $1.6M | $1.8M | $-201K | $5.6M |
| Mar 2029 | $1.7M | $1.8M | $-76K | $5.8M |
| Feb 2029 | $1.9M | $1.6M | $245K | $5.9M |
| Ene 2029 | $1.9M | $1.7M | $162K | $5.6M |
| Dic 2028 | $1.5M | $1.9M | $-400K | $5.5M |
| Nov 2028 | $1.7M | $1.5M | $263K | $5.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $91K |
| Local Dairy Co. | $91K |