| Ingresos TV | $538K |
| Bonus TV por Posición | $177K |
| Ingresos por partido | $48K |
| Patrocinio | $71K |
| Merchandising | $656K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $3.2M |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $10K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $21K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $825K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $4.7M | $2.4M | $2.3M | $35.0M |
| May 2028 | $4.7M | $2.6M | $2.1M | $32.6M |
| Abr 2028 | $4.7M | $2.3M | $2.4M | $30.5M |
| Mar 2028 | $4.6M | $2.5M | $2.0M | $28.2M |
| Feb 2028 | $5.4M | $3.3M | $2.0M | $26.1M |
| Ene 2028 | $7.0M | $2.3M | $4.7M | $34.6M |
| Dic 2027 | $5.6M | $2.6M | $3.0M | $30.1M |
| Nov 2027 | $5.7M | $2.7M | $3.1M | $27.1M |
| Oct 2027 | $5.7M | $2.7M | $3.0M | $24.0M |
| Sep 2027 | $5.8M | $3.7M | $2.2M | $21.0M |
| Ago 2027 | $5.8M | $3.8M | $2.1M | $18.8M |
| Jul 2027 | $5.8M | $2.8M | $3.0M | $16.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $426K |
| Westside Builders | $427K |