| Ingresos TV | $269K |
| Bonus TV por Posición | $74K |
| Ingresos por partido | $0 |
| Patrocinio | $35K |
| Merchandising | $707K |
| 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 | $48K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $18K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $460K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $1.1M | $1.7M | $-576K | $-4.0M |
| Ene 2028 | $1.1M | $1.4M | $-327K | $-3.4M |
| Dic 2027 | $1.3M | $1.8M | $-439K | $-3.1M |
| Nov 2027 | $1.1M | $1.6M | $-468K | $-2.6M |
| Oct 2027 | $1.1M | $1.7M | $-531K | $-2.1M |
| Sep 2027 | $4.3M | $1.9M | $2.4M | $-1.6M |
| Ago 2027 | $1.2M | $1.7M | $-527K | $-4.1M |
| Jul 2027 | $1.2M | $1.7M | $-499K | $-3.5M |
| Jun 2027 | $1.2M | $1.8M | $-530K | $-3.0M |
| May 2027 | $1.2M | $3.6M | $-2.4M | $-2.5M |
| Abr 2027 | $1.4M | $1.7M | $-301K | $-146K |
| Mar 2027 | $2.5M | $1.7M | $740K | $155K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $197K |
| Hometown Print | $224K |