| Ingresos TV | $2.1M |
| Bonus TV por Posición | $1.2M |
| Ingresos por partido | $111K |
| Patrocinio | $34K |
| Merchandising | $1.2M |
| Premio de Copa | $0 |
| Premio Continental | $1.4M |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $393K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.2M |
| Salarios personal | $13K |
| Amortización de Fichajes | $91K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $905K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $6.5M | $4.2M | $2.3M | $31.6M |
| Oct 2029 | $5.7M | $4.6M | $1.2M | $29.2M |
| Sep 2029 | $7.2M | $4.9M | $2.3M | $27.9M |
| Aug 2029 | $4.2M | $4.1M | $90K | $25.5M |
| Jul 2029 | $4.2M | $3.8M | $361K | $25.3M |
| Jun 2029 | $8.0M | $3.0M | $5.0M | $26.5M |
| May 2029 | $4.0M | $3.3M | $675K | $21.5M |
| Apr 2029 | $4.0M | $2.8M | $1.2M | $20.8M |
| Mar 2029 | $4.7M | $3.0M | $1.7M | $19.5M |
| Feb 2029 | $8.2M | $3.7M | $4.5M | $17.7M |
| Jan 2029 | $4.2M | $4.1M | $85K | $13.2M |
| Dec 2028 | $4.6M | $4.1M | $524K | $13.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $199K |
| Local Dairy Co. | $201K |