| Ingresos TV | $413K |
| Bonus TV por Posición | $30K |
| Ingresos por partido | $26K |
| Patrocinio | $60K |
| Merchandising | $593K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $942K |
| Salarios personal | $23K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $41K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $320K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2029 | $1.1M | $1.3M | $-207K | $-8.9M |
| Abr 2029 | $1.2M | $2.2M | $-996K | $-8.7M |
| Mar 2029 | $1.2M | $2.1M | $-874K | $-7.7M |
| Feb 2029 | $1.2M | $1.8M | $-586K | $-6.9M |
| Ene 2029 | $1.2M | $1.9M | $-626K | $-6.3M |
| Dic 2028 | $1.2M | $2.0M | $-810K | $-5.7M |
| Nov 2028 | $1.4M | $1.8M | $-470K | $-4.9M |
| Oct 2028 | $1.3M | $3.1M | $-1.7M | $-4.4M |
| Sep 2028 | $1.4M | $2.3M | $-956K | $-2.6M |
| Ago 2028 | $1.8M | $1.7M | $55K | $-1.7M |
| Jul 2028 | $2.1M | $1.5M | $543K | $-1.7M |
| Jun 2028 | $1.3M | $1.6M | $-321K | $-2.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $382K |
| Westside Builders | $338K |