| Ingresos TV | $220K |
| Bonus TV por Posición | $36K |
| Ingresos por partido | $0 |
| Patrocinio | $102K |
| Merchandising | $956K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $879K |
| Salarios personal | $16K |
| Amortización de Fichajes | $3K |
| Intereses de Deuda | $12K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $359K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2029 | $1.3M | $1.3M | $45K | $-2.7M |
| Jul 2029 | $1.6M | $1.4M | $237K | $-2.8M |
| Jun 2029 | $1.4M | $1.8M | $-394K | $-3.0M |
| May 2029 | $1.4M | $1.7M | $-216K | $-2.6M |
| Abr 2029 | $1.5M | $2.3M | $-755K | $-2.4M |
| Mar 2029 | $1.5M | $2.2M | $-706K | $-1.7M |
| Feb 2029 | $1.5M | $1.7M | $-169K | $-959K |
| Ene 2029 | $1.5M | $1.7M | $-207K | $-794K |
| Dic 2028 | $1.5M | $1.6M | $-35K | $-590K |
| Nov 2028 | $1.5M | $1.8M | $-309K | $-558K |
| Oct 2028 | $1.5M | $3.5M | $-2.0M | $-253K |
| Sep 2028 | $1.4M | $1.5M | $-111K | $1.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $662K |
| Greenfield Foods | $564K |