| Ingresos TV | $3.5M |
| Bonus TV por Posición | $1.4M |
| Ingresos por partido | $0 |
| Patrocinio | $52K |
| Merchandising | $387K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.8M |
| Salarios personal | $34K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $887K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $5.4M | $2.7M | $2.7M | $41.0M |
| Jun 2028 | $7.9M | $2.5M | $5.4M | $38.4M |
| May 2028 | $5.4M | $2.8M | $2.6M | $32.9M |
| Abr 2028 | $5.2M | $2.5M | $2.7M | $30.3M |
| Mar 2028 | $5.3M | $2.6M | $2.7M | $27.6M |
| Feb 2028 | $6.3M | $2.8M | $3.5M | $24.9M |
| Ene 2028 | $5.5M | $2.7M | $2.8M | $21.4M |
| Dic 2027 | $5.5M | $2.7M | $2.8M | $18.6M |
| Nov 2027 | $4.6M | $2.6M | $2.1M | $15.8M |
| Oct 2027 | $5.1M | $6.3M | $-1.2M | $13.7M |
| Sep 2027 | $4.7M | $3.4M | $1.4M | $14.9M |
| Ago 2027 | $4.8M | $2.5M | $2.3M | $13.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $337K |
| Westside Builders | $285K |