| Ingresos TV | $1.1M |
| Bonus TV por Posición | $350K |
| Ingresos por partido | $0 |
| Patrocinio | $15K |
| Merchandising | $302K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $6K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $24K |
| Amortización de Fichajes | $85K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $383K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2029 | $1.7M | $1.9M | $-189K | $1.7M |
| Feb 2029 | $1.7M | $2.7M | $-942K | $1.8M |
| Jan 2029 | $1.9M | $1.9M | $-14K | $2.7M |
| Dec 2028 | $1.8M | $2.0M | $-219K | $2.6M |
| Nov 2028 | $1.7M | $2.1M | $-362K | $2.8M |
| Oct 2028 | $1.7M | $2.1M | $-382K | $3.0M |
| Sep 2028 | $1.6M | $1.8M | $-201K | $3.3M |
| Aug 2028 | $1.6M | $1.7M | $-52K | $3.5M |
| Jul 2028 | $1.7M | $1.7M | $-29K | $3.7M |
| Jun 2028 | $1.9M | $1.9M | $72K | $3.7M |
| May 2028 | $1.6M | $2.3M | $-676K | $4.2M |
| Apr 2028 | $1.6M | $1.5M | $109K | $4.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $97K |
| Greenfield Foods | $85K |