| Ingresos TV | $4.5M |
| Bonus TV por Posición | $431K |
| Ingresos por partido | $4K |
| Patrocinio | $76K |
| Merchandising | $497K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $3K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $893K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $5.5M | $1.9M | $3.5M | $32.6M |
| Nov 2029 | $5.4M | $2.0M | $3.4M | $29.0M |
| Oct 2029 | $5.5M | $2.7M | $2.9M | $25.6M |
| Sep 2029 | $5.6M | $2.5M | $3.2M | $22.7M |
| Aug 2029 | $5.6M | $2.3M | $3.3M | $19.5M |
| Jul 2029 | $6.2M | $2.6M | $3.5M | $16.2M |
| Jun 2029 | $6.7M | $2.5M | $4.2M | $12.7M |
| May 2029 | $6.5M | $2.7M | $3.8M | $8.5M |
| Apr 2029 | $7.6M | $2.8M | $4.8M | $4.7M |
| Mar 2029 | $8.0M | $2.5M | $5.4M | $-121K |
| Feb 2029 | $1.5M | $1.4M | $138K | $-5.5M |
| Jan 2029 | $3.0M | $1.6M | $1.4M | $-5.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $467K |
| Greenfield Foods | $440K |