| Ingresos TV | $516K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $12K |
| Patrocinio | $60K |
| Merchandising | $628K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $1.3M |
| Salarios jugadores | $2.7M |
| Salarios personal | $6K |
| Amortización de Fichajes | $10K |
| Intereses de Deuda | $213K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $380K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2030 | $1.2M | $3.3M | $-2.1M | $-36.9M |
| Abr 2030 | $1.2M | $3.2M | $-1.9M | $-36.1M |
| Mar 2030 | $1.3M | $2.7M | $-1.4M | $-35.2M |
| Feb 2030 | $1.4M | $2.3M | $-922K | $-34.7M |
| Ene 2030 | $2.5M | $2.4M | $78K | $-34.5M |
| Dic 2029 | $1.4M | $2.9M | $-1.5M | $-35.6M |
| Nov 2029 | $1.4M | $2.3M | $-920K | $-35.1M |
| Oct 2029 | $1.4M | $2.8M | $-1.4M | $-35.1M |
| Sep 2029 | $1.4M | $3.2M | $-1.9M | $-34.4M |
| Ago 2029 | $1.4M | $4.4M | $-3.0M | $-33.0M |
| Jul 2029 | $1.4M | $3.1M | $-1.7M | $-29.9M |
| Jun 2029 | $1.4M | $3.0M | $-1.6M | $-28.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $331K |
| Greenfield Foods | $390K |