| Ingresos TV | $2.6M |
| Bonus TV por Posición | $184K |
| Ingresos por partido | $117K |
| Patrocinio | $35K |
| Merchandising | $316K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $44K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $642K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $3.2M | $1.8M | $1.5M | $22.6M |
| Ene 2028 | $3.7M | $1.8M | $1.9M | $21.1M |
| Dic 2027 | $3.7M | $1.8M | $1.9M | $19.2M |
| Nov 2027 | $3.4M | $1.8M | $1.6M | $17.3M |
| Oct 2027 | $3.5M | $2.1M | $1.4M | $15.7M |
| Sep 2027 | $3.6M | $1.9M | $1.7M | $14.3M |
| Ago 2027 | $3.7M | $1.7M | $2.0M | $26.4M |
| Jul 2027 | $3.6M | $1.7M | $1.9M | $24.4M |
| Jun 2027 | $4.9M | $1.7M | $3.2M | $22.6M |
| May 2027 | $3.6M | $1.8M | $1.8M | $19.3M |
| Abr 2027 | $4.1M | $1.8M | $2.2M | $17.5M |
| Mar 2027 | $3.8M | $1.8M | $2.0M | $15.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $212K |
| Westside Builders | $213K |