| Ingresos TV | $2.5M |
| Bonus TV por Posición | $540K |
| Ingresos por partido | $0 |
| Patrocinio | $38K |
| Merchandising | $613K |
| 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 | $25K |
| Amortización de Fichajes | $34K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $796K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $3.7M | $2.3M | $1.4M | $31.0M |
| Aug 2028 | $4.1M | $2.4M | $1.7M | $29.6M |
| Jul 2028 | $3.7M | $2.2M | $1.5M | $27.9M |
| Jun 2028 | $4.7M | $2.2M | $2.5M | $27.3M |
| May 2028 | $3.9M | $2.3M | $1.6M | $24.7M |
| Apr 2028 | $3.4M | $2.3M | $1.0M | $23.1M |
| Mar 2028 | $3.6M | $2.4M | $1.2M | $22.1M |
| Feb 2028 | $4.6M | $2.6M | $1.9M | $20.9M |
| Jan 2028 | $4.0M | $2.3M | $1.8M | $18.9M |
| Dec 2027 | $3.5M | $2.3M | $1.2M | $17.2M |
| Nov 2027 | $4.2M | $2.1M | $2.0M | $15.9M |
| Oct 2027 | $4.2M | $2.2M | $2.0M | $13.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $261K |
| Greenfield Foods | $198K |