| Ingresos TV | $236K |
| Bonus TV por Posición | $26K |
| Ingresos por partido | $24K |
| Patrocinio | $105K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $44K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $360K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2028 | $1.5M | $1.6M | $-70K | $489K |
| Dec 2027 | $1.5M | $1.7M | $-143K | $554K |
| Nov 2027 | $1.6M | $1.6M | $-41K | $692K |
| Oct 2027 | $1.6M | $1.9M | $-244K | $728K |
| Sep 2027 | $1.6M | $2.2M | $-594K | $967K |
| Aug 2027 | $1.8M | $1.4M | $468K | $1.6M |
| Jul 2027 | $1.6M | $1.3M | $276K | $1.3M |
| Jun 2027 | $1.8M | $1.4M | $397K | $1.1M |
| May 2027 | $1.7M | $2.1M | $-410K | $669K |
| Apr 2027 | $1.7M | $1.6M | $121K | $1.1M |
| Mar 2027 | $1.7M | $1.5M | $206K | $958K |
| Feb 2027 | $1.7M | $1.5M | $199K | $752K |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $628K |
| Westside Builders | $633K |