| Ingresos TV | $544K |
| Bonus TV por Posición | $301K |
| Ingresos por partido | $34K |
| Patrocinio | $6K |
| Merchandising | $280K |
| 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 | $13K |
| Amortización de Fichajes | $47K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $285K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $1.2M | $1.9M | $-725K | $2.3M |
| Aug 2028 | $1.1M | $1.5M | $-424K | $3.0M |
| Jul 2028 | $1.7M | $1.2M | $561K | $3.4M |
| Jun 2028 | $1.1M | $1.4M | $-300K | $3.7M |
| May 2028 | $1.1M | $2.1M | $-1.0M | $3.9M |
| Apr 2028 | $1.1M | $1.2M | $-99K | $4.9M |
| Mar 2028 | $1.2M | $1.2M | $14K | $5.0M |
| Feb 2028 | $1.2M | $1.2M | $-6K | $5.2M |
| Jan 2028 | $1.3M | $1.2M | $95K | $5.1M |
| Dec 2027 | $1.3M | $1.2M | $54K | $5.0M |
| Nov 2027 | $1.3M | $1.2M | $45K | $4.9M |
| Oct 2027 | $1.1M | $1.7M | $-567K | $5.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $67K |