| Ingresos TV | $449K |
| Bonus TV por Posición | $260K |
| Ingresos por partido | $0 |
| Patrocinio | $51K |
| Merchandising | $1.5M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $52K |
| Amortización de Fichajes | $23K |
| Intereses de Deuda | $20K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $645K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $2.2M | $2.0M | $174K | $-4.4M |
| Jun 2028 | $2.3M | $1.6M | $649K | $-4.6M |
| May 2028 | $1.7M | $2.1M | $-411K | $-5.3M |
| Apr 2028 | $1.7M | $1.8M | $-85K | $-4.9M |
| Mar 2028 | $1.8M | $2.3M | $-540K | $-4.8M |
| Feb 2028 | $2.3M | $2.5M | $-213K | $-4.3M |
| Jan 2028 | $1.7M | $1.9M | $-159K | $-4.1M |
| Dec 2027 | $1.7M | $2.2M | $-507K | $-4.0M |
| Nov 2027 | $1.7M | $1.9M | $-278K | $-3.5M |
| Oct 2027 | $1.6M | $4.2M | $-2.7M | $-3.2M |
| Sep 2027 | $1.9M | $2.5M | $-651K | $-584K |
| Aug 2027 | $1.7M | $1.9M | $-252K | $44K |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $298K |
| Westside Builders | $312K |