| Ingresos TV | $4.1M |
| Bonus TV por Posición | $833K |
| Ingresos por partido | $21K |
| Patrocinio | $58K |
| Merchandising | $477K |
| 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 | $26K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $884K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $5.5M | $2.4M | $3.1M | $113.9M |
| Sep 2029 | $5.6M | $3.7M | $1.8M | $110.9M |
| Aug 2029 | $5.6M | $3.7M | $1.8M | $109.1M |
| Jul 2029 | $5.0M | $3.3M | $1.7M | $107.3M |
| Jun 2029 | $4.8M | $3.1M | $1.7M | $105.5M |
| May 2029 | $5.9M | $3.0M | $2.8M | $103.8M |
| Apr 2029 | $5.8M | $3.3M | $2.5M | $101.0M |
| Mar 2029 | $5.4M | $2.8M | $2.6M | $98.5M |
| Feb 2029 | $5.4M | $3.0M | $2.4M | $104.5M |
| Jan 2029 | $8.5M | $2.6M | $5.8M | $102.1M |
| Dec 2028 | $5.5M | $2.3M | $3.2M | $96.3M |
| Nov 2028 | $5.6M | $2.3M | $3.3M | $93.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $356K |
| Westside Builders | $336K |