| Ingresos TV | $2.5M |
| Bonus TV por Posición | $905K |
| Ingresos por partido | $114K |
| Patrocinio | $31K |
| Merchandising | $837K |
| Premio de Copa | $362K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $46K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.9M |
| Salarios personal | $35K |
| Amortización de Fichajes | $132K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $156K |
| Mantenimiento instalaciones | $868K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $4.8M | $6.1M | $-1.3M | $-6.1M |
| Jul 2028 | $4.9M | $4.0M | $837K | $2.4M |
| Jun 2028 | $5.0M | $4.1M | $905K | $1.9M |
| May 2028 | $4.7M | $4.1M | $586K | $875K |
| Abr 2028 | $4.9M | $3.9M | $1.0M | $166K |
| Mar 2028 | $4.8M | $3.9M | $901K | $-961K |
| Feb 2028 | $4.3M | $5.2M | $-879K | $-2.0M |
| Ene 2028 | $6.0M | $3.2M | $2.9M | $-1.2M |
| Dic 2027 | $4.2M | $3.0M | $1.2M | $-68K |
| Nov 2027 | $4.3M | $3.0M | $1.2M | $-1.3M |
| Oct 2027 | $4.3M | $3.8M | $510K | $-2.6M |
| Sep 2027 | $4.4M | $3.4M | $964K | $-3.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $209K |
| Greenfield Foods | $165K |