| Ingresos TV | $1.3M |
| Bonus TV por Posición | $680K |
| Ingresos por partido | $0 |
| Patrocinio | $16K |
| Merchandising | $168K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $932K |
| Salarios personal | $13K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $474K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $2.2M | $1.4M | $728K | $12.3M |
| Oct 2029 | $2.1M | $1.6M | $584K | $11.6M |
| Sep 2029 | $5.1M | $1.8M | $3.3M | $11.0M |
| Aug 2029 | $2.6M | $1.6M | $969K | $7.7M |
| Jul 2029 | $2.2M | $1.8M | $351K | $6.7M |
| Jun 2029 | $2.2M | $2.1M | $147K | $6.4M |
| May 2029 | $2.3M | $3.2M | $-893K | $6.2M |
| Apr 2029 | $1.6M | $2.1M | $-494K | $7.1M |
| Mar 2029 | $1.8M | $1.4M | $449K | $7.6M |
| Feb 2029 | $1.8M | $1.7M | $98K | $7.1M |
| Jan 2029 | $1.9M | $1.4M | $497K | $7.0M |
| Dec 2028 | $2.0M | $1.6M | $388K | $6.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $95K |
| Greenfield Foods | $97K |