| Ingresos TV | $1.2M |
| Bonus TV por Posición | $601K |
| Ingresos por partido | $205K |
| Patrocinio | $16K |
| Merchandising | $379K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $602K |
| Salarios jugadores | $2.6M |
| Salarios personal | $7K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $333K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $569K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2035 | $2.4M | $3.5M | $-1.2M | $-47.7M |
| Sep 2035 | $2.4M | $3.6M | $-1.2M | $-47.1M |
| Aug 2035 | $2.5M | $3.2M | $-674K | $-46.4M |
| Jul 2035 | $2.6M | $3.0M | $-380K | $-45.8M |
| Jun 2035 | $2.4M | $3.1M | $-738K | $-45.8M |
| May 2035 | $2.4M | $3.0M | $-566K | $-45.6M |
| Apr 2035 | $2.2M | $2.9M | $-745K | $-45.6M |
| Mar 2035 | $2.1M | $2.3M | $-235K | $-45.4M |
| Feb 2035 | $2.0M | $2.6M | $-599K | $-45.8M |
| Jan 2035 | $2.0M | $2.5M | $-458K | $-45.9M |
| Dec 2034 | $2.4M | $2.3M | $93K | $-46.0M |
| Nov 2034 | $2.2M | $2.7M | $-452K | $-46.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $87K |
| Greenfield Foods | $101K |