| Ingresos TV | $2.4M |
| Bonus TV por Posición | $917K |
| Ingresos por partido | $0 |
| Patrocinio | $38K |
| Merchandising | $362K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $66K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $39K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $733K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $3.8M | $2.1M | $1.7M | $20.3M |
| Jun 2028 | $5.5M | $2.3M | $3.2M | $18.6M |
| May 2028 | $3.8M | $2.2M | $1.6M | $15.4M |
| Abr 2028 | $3.8M | $2.5M | $1.3M | $13.7M |
| Mar 2028 | $3.8M | $3.2M | $609K | $12.4M |
| Feb 2028 | $4.1M | $2.6M | $1.4M | $11.8M |
| Ene 2028 | $4.1M | $2.5M | $1.6M | $10.3M |
| Dic 2027 | $4.3M | $2.5M | $1.8M | $8.7M |
| Nov 2027 | $3.2M | $2.2M | $1.0M | $7.0M |
| Oct 2027 | $3.2M | $3.3M | $-84K | $5.9M |
| Sep 2027 | $3.4M | $2.1M | $1.4M | $6.0M |
| Ago 2027 | $3.3M | $2.0M | $1.2M | $4.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $199K |
| Westside Builders | $256K |