| Ingresos TV | $5.0M |
| Bonus TV por Posición | $782K |
| Ingresos por partido | $72K |
| Patrocinio | $68K |
| Merchandising | $863K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.3M |
| Salarios personal | $30K |
| Amortización de Fichajes | $36K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2029 | $6.8M | $4.4M | $2.3M | $80.7M |
| Apr 2029 | $6.4M | $5.1M | $1.3M | $78.3M |
| Mar 2029 | $6.2M | $4.5M | $1.7M | $77.0M |
| Feb 2029 | $6.7M | $4.1M | $2.7M | $75.2M |
| Jan 2029 | $9.1M | $3.5M | $5.6M | $72.6M |
| Dec 2028 | $6.9M | $3.8M | $3.1M | $68.7M |
| Nov 2028 | $6.8M | $3.5M | $3.3M | $65.6M |
| Oct 2028 | $6.8M | $4.9M | $1.9M | $62.3M |
| Sep 2028 | $6.9M | $4.2M | $2.7M | $60.4M |
| Aug 2028 | $6.9M | $4.1M | $2.9M | $57.7M |
| Jul 2028 | $7.3M | $4.1M | $3.2M | $54.8M |
| Jun 2028 | $7.7M | $4.1M | $3.5M | $51.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $391K |
| Westside Builders | $421K |