| Ingresos TV | $2.6M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $34K |
| Patrocinio | $34K |
| Merchandising | $328K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $9K |
| Amortización de Fichajes | $7K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $584K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $3.0M | $2.8M | $182K | $26.0M |
| Oct 2029 | $3.2M | $3.3M | $-78K | $25.8M |
| Sep 2029 | $3.4M | $2.7M | $748K | $25.9M |
| Aug 2029 | $3.4M | $2.1M | $1.3M | $35.6M |
| Jul 2029 | $3.4M | $2.2M | $1.1M | $34.4M |
| Jun 2029 | $4.4M | $2.2M | $2.3M | $33.2M |
| May 2029 | $3.5M | $3.3M | $174K | $30.9M |
| Apr 2029 | $3.4M | $2.8M | $565K | $30.7M |
| Mar 2029 | $3.5M | $2.6M | $859K | $30.2M |
| Feb 2029 | $3.5M | $2.8M | $610K | $29.3M |
| Jan 2029 | $3.9M | $2.8M | $1.1M | $28.7M |
| Dec 2028 | $4.0M | $2.8M | $1.2M | $27.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $203K |
| Greenfield Foods | $208K |