| Ingresos TV | $232K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $101K |
| Merchandising | $1.1M |
| 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 | $23K |
| Amortización de Fichajes | $61K |
| Intereses de Deuda | $18K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $343K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $1.4M | $1.5M | $-151K | $-4.0M |
| Jun 2028 | $1.5M | $1.6M | $-74K | $-3.9M |
| May 2028 | $1.5M | $2.1M | $-626K | $-3.9M |
| Abr 2028 | $1.5M | $2.1M | $-598K | $-3.3M |
| Mar 2028 | $1.6M | $2.1M | $-552K | $-2.8M |
| Feb 2028 | $1.7M | $2.0M | $-252K | $-2.3M |
| Ene 2028 | $1.7M | $2.0M | $-333K | $-2.1M |
| Dic 2027 | $1.7M | $1.9M | $-177K | $-1.8M |
| Nov 2027 | $1.7M | $1.9M | $-196K | $-1.7M |
| Oct 2027 | $1.7M | $4.0M | $-2.3M | $-1.6M |
| Sep 2027 | $1.7M | $3.2M | $-1.5M | $681K |
| Ago 2027 | $1.6M | $1.3M | $279K | $2.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $558K |
| Hometown Print | $653K |