| Ingresos TV | $680K |
| Bonus TV por Posición | $270K |
| Ingresos por partido | $147K |
| Patrocinio | $77K |
| Merchandising | $2.7M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $15K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.4M |
| Salarios personal | $57K |
| Amortización de Fichajes | $41K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $725K |
| Mantenimiento instalaciones | $787K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $3.8M | $4.0M | $-176K | $17.6M |
| Ene 2028 | $4.1M | $3.4M | $645K | $17.8M |
| Dic 2027 | $4.1M | $3.3M | $874K | $17.1M |
| Nov 2027 | $4.0M | $3.2M | $797K | $16.2M |
| Oct 2027 | $4.2M | $6.3M | $-2.2M | $15.3M |
| Sep 2027 | $5.3M | $3.3M | $1.9M | $17.5M |
| Ago 2027 | $5.4M | $2.7M | $2.7M | $16.4M |
| Jul 2027 | $5.8M | $3.1M | $2.7M | $14.9M |
| Jun 2027 | $4.4M | $3.3M | $1.1M | $12.2M |
| May 2027 | $4.2M | $4.0M | $111K | $11.1M |
| Abr 2027 | $4.2M | $3.2M | $1.0M | $11.0M |
| Mar 2027 | $4.7M | $3.5M | $1.3M | $9.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $488K |
| Westside Builders | $433K |