| Ingresos TV | $239K |
| Bonus TV por Posición | $90K |
| Ingresos por partido | $35K |
| Patrocinio | $102K |
| Merchandising | $885K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $8K |
| Amortización de Fichajes | $38K |
| Intereses de Deuda | $14K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $380K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2030 | $1.3M | $1.9M | $-530K | $-3.7M |
| Oct 2030 | $1.4M | $1.7M | $-300K | $-3.2M |
| Sep 2030 | $1.3M | $1.5M | $-217K | $-2.9M |
| Aug 2030 | $1.3M | $1.4M | $-150K | $-2.8M |
| Jul 2030 | $1.3M | $2.0M | $-660K | $-2.7M |
| Jun 2030 | $1.5M | $1.6M | $-95K | $-2.0M |
| May 2030 | $1.4M | $2.4M | $-973K | $-1.9M |
| Apr 2030 | $1.4M | $1.9M | $-543K | $-986K |
| Mar 2030 | $1.4M | $1.8M | $-358K | $-481K |
| Feb 2030 | $1.5M | $2.2M | $-751K | $-160K |
| Jan 2030 | $1.4M | $2.1M | $-653K | $554K |
| Dec 2029 | $1.5M | $2.6M | $-1.1M | $1.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $580K |
| Greenfield Foods | $422K |