| Ingresos TV | $1.0M |
| Bonus TV por Posición | $604K |
| Ingresos por partido | $272K |
| Patrocinio | $14K |
| Merchandising | $405K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $13K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.9M |
| Salarios personal | $25K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $603K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2029 | $2.3M | $4.6M | $-2.2M | $-9K |
| Feb 2029 | $2.3M | $2.6M | $-299K | $2.2M |
| Ene 2029 | $2.2M | $2.6M | $-398K | $2.5M |
| Dic 2028 | $2.3M | $2.4M | $-18K | $2.9M |
| Nov 2028 | $2.1M | $2.2M | $-141K | $2.9M |
| Oct 2028 | $2.1M | $4.6M | $-2.5M | $3.1M |
| Sep 2028 | $2.1M | $2.2M | $-60K | $5.5M |
| Ago 2028 | $2.2M | $1.9M | $301K | $5.6M |
| Jul 2028 | $2.8M | $2.2M | $625K | $5.3M |
| Jun 2028 | $2.3M | $2.0M | $281K | $4.7M |
| May 2028 | $2.5M | $4.0M | $-1.4M | $4.4M |
| Abr 2028 | $2.4M | $2.2M | $207K | $5.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $82K |
| Westside Builders | $110K |