| Ingresos TV | $866K |
| Bonus TV por Posición | $103K |
| Ingresos por partido | $0 |
| Patrocinio | $88K |
| Merchandising | $2.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $27K |
| Amortización de Fichajes | $23K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $648K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2029 | $3.0M | $2.3M | $746K | $29.9M |
| Jan 2029 | $4.6M | $2.4M | $2.2M | $29.2M |
| Dec 2028 | $3.1M | $2.3M | $797K | $26.9M |
| Nov 2028 | $3.1M | $2.5M | $642K | $26.1M |
| Oct 2028 | $3.4M | $2.5M | $937K | $25.5M |
| Sep 2028 | $3.7M | $3.5M | $175K | $24.5M |
| Aug 2028 | $3.5M | $3.4M | $185K | $24.3M |
| Jul 2028 | $3.4M | $2.8M | $634K | $24.1M |
| Jun 2028 | $3.6M | $2.8M | $773K | $23.4M |
| May 2028 | $3.3M | $2.9M | $328K | $22.6M |
| Apr 2028 | $3.2M | $2.4M | $886K | $22.4M |
| Mar 2028 | $3.3M | $2.3M | $1.0M | $21.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $608K |
| Westside Builders | $445K |