| Ingresos TV | $1.1M |
| Bonus TV por Posición | $553K |
| Ingresos por partido | $0 |
| Patrocinio | $16K |
| Merchandising | $160K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $539K |
| Salarios personal | $24K |
| Amortización de Fichajes | $15K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $445K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $1.8M | $1.0M | $790K | $6.5M |
| Jul 2028 | $1.8M | $1.0M | $758K | $5.7M |
| Jun 2028 | $1.8M | $1.1M | $682K | $4.9M |
| May 2028 | $2.0M | $1.2M | $804K | $4.2M |
| Abr 2028 | $1.8M | $1.1M | $609K | $3.4M |
| Mar 2028 | $1.7M | $1.1M | $610K | $2.8M |
| Feb 2028 | $2.1M | $1.2M | $935K | $2.2M |
| Ene 2028 | $1.8M | $1.1M | $696K | $1.2M |
| Dic 2027 | $1.8M | $1.2M | $585K | $509K |
| Nov 2027 | $1.6M | $1.1M | $569K | $-90K |
| Oct 2027 | $1.6M | $2.1M | $-468K | $10.8M |
| Sep 2027 | $1.6M | $901K | $709K | $11.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $88K |
| Westside Builders | $104K |