| Ingresos TV | $1.2M |
| Bonus TV por Posición | $488K |
| Ingresos por partido | $83K |
| Patrocinio | $17K |
| Merchandising | $677K |
| Premio de Copa | $336K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $25K |
| Amortización de Fichajes | $85K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $663K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $2.8M | $3.0M | $-186K | $6.4M |
| Sep 2029 | $2.5M | $2.6M | $-113K | $6.5M |
| Aug 2029 | $3.0M | $3.7M | $-708K | $6.5M |
| Jul 2029 | $2.8M | $3.5M | $-741K | $7.1M |
| Jun 2029 | $2.7M | $3.6M | $-995K | $7.9M |
| May 2029 | $2.5M | $4.8M | $-2.2M | $8.8M |
| Apr 2029 | $2.3M | $3.1M | $-781K | $10.9M |
| Mar 2029 | $2.4M | $2.7M | $-309K | $11.6M |
| Feb 2029 | $2.4M | $2.5M | $-106K | $11.8M |
| Jan 2029 | $2.5M | $2.5M | $-55K | $11.9M |
| Dec 2028 | $2.7M | $2.8M | $-141K | $11.8M |
| Nov 2028 | $2.4M | $2.8M | $-323K | $11.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $103K |
| Westside Builders | $99K |