| Ingresos TV | $435K |
| Bonus TV por Posición | $224K |
| Ingresos por partido | $58K |
| Patrocinio | $53K |
| Merchandising | $863K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $22K |
| Amortización de Fichajes | $15K |
| Intereses de Deuda | $52K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $460K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Apr 2029 | $1.6M | $2.0M | $-378K | $-11.5M |
| Mar 2029 | $1.6M | $2.0M | $-386K | $-11.1M |
| Feb 2029 | $1.7M | $2.2M | $-453K | $-10.7M |
| Jan 2029 | $1.6M | $2.2M | $-636K | $-10.3M |
| Dec 2028 | $1.6M | $2.7M | $-1.1M | $-9.7M |
| Nov 2028 | $2.0M | $2.1M | $-114K | $-8.6M |
| Oct 2028 | $1.6M | $2.4M | $-813K | $-8.5M |
| Sep 2028 | $1.6M | $2.4M | $-804K | $-7.7M |
| Aug 2028 | $1.5M | $2.5M | $-1.0M | $-6.9M |
| Jul 2028 | $1.5M | $1.9M | $-362K | $-5.9M |
| Jun 2028 | $1.8M | $1.8M | $37K | $-5.6M |
| May 2028 | $1.5M | $2.7M | $-1.2M | $-5.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $286K |
| Westside Builders | $353K |