| Ingresos TV | $705K |
| Bonus TV por Posición | $75K |
| Ingresos por partido | $218K |
| Patrocinio | $5K |
| Merchandising | $173K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $801K |
| Salarios personal | $8K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $73K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $351K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $1.2M | $1.2M | $-58K | $-15.9M |
| Oct 2029 | $1.2M | $2.0M | $-841K | $-15.9M |
| Sep 2029 | $1.3M | $2.1M | $-804K | $-15.0M |
| Aug 2029 | $1.3M | $1.8M | $-453K | $-14.2M |
| Jul 2029 | $1.5M | $2.4M | $-896K | $-13.8M |
| Jun 2029 | $1.4M | $1.9M | $-476K | $-12.9M |
| May 2029 | $1.3M | $2.4M | $-1.1M | $-12.4M |
| Apr 2029 | $1.6M | $2.0M | $-409K | $-11.3M |
| Mar 2029 | $1.2M | $2.0M | $-841K | $-10.9M |
| Feb 2029 | $1.1M | $1.5M | $-376K | $-10.1M |
| Jan 2029 | $1.3M | $1.2M | $105K | $-9.7M |
| Dec 2028 | $1.1M | $1.6M | $-496K | $-9.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $62K |
| Westside Builders | $70K |