| Ingresos TV | $2.0M |
| Bonus TV por Posición | $737K |
| Ingresos por partido | $26K |
| Patrocinio | $28K |
| Merchandising | $461K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $36K |
| Amortización de Fichajes | $29K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $690K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $3.2M | $2.8M | $460K | $32.9M |
| Nov 2029 | $3.7M | $2.8M | $854K | $32.5M |
| Oct 2029 | $3.4M | $3.1M | $309K | $31.6M |
| Sep 2029 | $2.9M | $2.3M | $565K | $31.2M |
| Aug 2029 | $2.9M | $2.5M | $367K | $30.7M |
| Jul 2029 | $2.9M | $2.5M | $378K | $30.3M |
| Jun 2029 | $3.7M | $2.2M | $1.5M | $29.8M |
| May 2029 | $2.9M | $3.1M | $-150K | $28.3M |
| Apr 2029 | $3.0M | $2.2M | $815K | $28.4M |
| Mar 2029 | $3.2M | $3.0M | $188K | $27.6M |
| Feb 2029 | $3.5M | $3.2M | $251K | $27.4M |
| Jan 2029 | $3.3M | $2.7M | $639K | $27.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $152K |
| Westside Builders | $179K |