| Ingresos TV | $425K |
| Bonus TV por Posición | $167K |
| Ingresos por partido | $3K |
| Patrocinio | $46K |
| Merchandising | $753K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $16K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $40K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $132K |
| Tarifas de Cesión (Gasto) | $4K |
| Mantenimiento instalaciones | $502K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2029 | $1.4M | $2.5M | $-1.1M | $-23.5M |
| Feb 2029 | $1.5M | $2.9M | $-1.4M | $-22.4M |
| Ene 2029 | $1.5M | $2.5M | $-972K | $-21.0M |
| Dic 2028 | $1.4M | $2.2M | $-792K | $-20.0M |
| Nov 2028 | $1.5M | $2.5M | $-999K | $-19.2M |
| Oct 2028 | $1.4M | $3.0M | $-1.6M | $-18.2M |
| Sep 2028 | $2.2M | $3.0M | $-859K | $-16.7M |
| Ago 2028 | $1.5M | $2.0M | $-553K | $-15.8M |
| Jul 2028 | $1.4M | $2.0M | $-607K | $-15.2M |
| Jun 2028 | $1.8M | $1.9M | $-115K | $-14.6M |
| May 2028 | $1.4M | $2.5M | $-1.1M | $-14.5M |
| Abr 2028 | $1.4M | $2.1M | $-640K | $-13.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $273K |
| Westside Builders | $279K |