| Ingresos TV | $1.0M |
| Bonus TV por Posición | $378K |
| Ingresos por partido | $153K |
| Patrocinio | $12K |
| Merchandising | $138K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $22K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $18K |
| Amortización de Fichajes | $937 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $1K |
| Mantenimiento instalaciones | $409K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $1.7M | $1.6M | $144K | $80K |
| Jul 2028 | $1.7M | $1.8M | $-144K | $-65K |
| Jun 2028 | $1.6M | $1.7M | $-48K | $78K |
| May 2028 | $1.9M | $2.3M | $-370K | $124K |
| Apr 2028 | $1.6M | $1.5M | $135K | $494K |
| Mar 2028 | $1.3M | $1.2M | $47K | $357K |
| Feb 2028 | $1.4M | $1.2M | $184K | $310K |
| Jan 2028 | $1.3M | $1.2M | $66K | $125K |
| Dec 2027 | $1.4M | $1.3M | $118K | $58K |
| Nov 2027 | $1.4M | $1.2M | $186K | $-60K |
| Oct 2027 | $1.5M | $1.9M | $-439K | $-248K |
| Sep 2027 | $1.5M | $1.9M | $-384K | $191K |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $87K |
| Greenfield Foods | $62K |