| Ingresos TV | $703K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $37K |
| Patrocinio | $100K |
| Merchandising | $822K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $22K |
| Amortización de Fichajes | $36K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $46K |
| Mantenimiento instalaciones | $391K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2029 | $1.7M | $2.2M | $-463K | $14.1M |
| Dec 2028 | $1.7M | $2.1M | $-431K | $14.5M |
| Nov 2028 | $1.7M | $2.1M | $-384K | $14.9M |
| Oct 2028 | $1.7M | $2.4M | $-662K | $15.3M |
| Sep 2028 | $18.1M | $2.2M | $15.9M | $15.9M |
| Aug 2028 | $2.0M | $2.1M | $-78K | $-32K |
| Jul 2028 | $2.0M | $2.8M | $-804K | $11K |
| Jun 2028 | $1.8M | $2.2M | $-431K | $1.3M |
| May 2028 | $1.8M | $2.8M | $-1.0M | $1.8M |
| Apr 2028 | $1.8M | $2.4M | $-600K | $2.7M |
| Mar 2028 | $1.8M | $2.2M | $-396K | $3.3M |
| Feb 2028 | $1.8M | $2.3M | $-475K | $3.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $565K |
| Westside Builders | $632K |