| Ingresos TV | $2.4M |
| Bonus TV por Posición | $1.3M |
| Ingresos por partido | $52K |
| Patrocinio | $41K |
| Merchandising | $507K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $150K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $32K |
| Amortización de Fichajes | $36K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $245K |
| Mantenimiento instalaciones | $849K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $4.5M | $3.1M | $1.4M | $16.5M |
| Ene 2028 | $4.6M | $2.6M | $2.1M | $15.1M |
| Dic 2027 | $4.3M | $2.5M | $1.8M | $13.0M |
| Nov 2027 | $3.9M | $2.3M | $1.6M | $11.2M |
| Oct 2027 | $3.9M | $4.2M | $-348K | $9.5M |
| Sep 2027 | $4.0M | $2.5M | $1.5M | $9.9M |
| Ago 2027 | $3.9M | $2.1M | $1.8M | $9.3M |
| Jul 2027 | $3.9M | $1.9M | $2.0M | $7.6M |
| Jun 2027 | $5.4M | $1.9M | $3.4M | $6.3M |
| May 2027 | $3.9M | $2.0M | $1.9M | $2.9M |
| Abr 2027 | $3.6M | $2.0M | $1.6M | $952K |
| Mar 2027 | $3.8M | $2.0M | $1.8M | $-622K |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $253K |
| Westside Builders | $244K |