| Ingresos TV | $2.1M |
| Bonus TV por Posición | $226K |
| Ingresos por partido | $78K |
| Patrocinio | $32K |
| Merchandising | $774K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.5M |
| Salarios personal | $16K |
| Amortización de Fichajes | $50K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $750K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $3.2M | $3.3M | $-139K | $3.7M |
| Oct 2029 | $3.7M | $3.4M | $310K | $3.8M |
| Sep 2029 | $4.8M | $4.1M | $651K | $3.5M |
| Aug 2029 | $3.3M | $3.4M | $-71K | $2.7M |
| Jul 2029 | $3.6M | $3.6M | $86K | $2.8M |
| Jun 2029 | $3.8M | $3.0M | $762K | $3.0M |
| May 2029 | $3.4M | $3.2M | $174K | $2.2M |
| Apr 2029 | $3.4M | $3.4M | $-59K | $2.0M |
| Mar 2029 | $3.4M | $3.3M | $179K | $2.0M |
| Feb 2029 | $3.5M | $3.2M | $239K | $1.8M |
| Jan 2029 | $3.5M | $3.1M | $406K | $1.5M |
| Dec 2028 | $3.7M | $3.5M | $136K | $1.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $213K |
| Greenfield Foods | $170K |