| Ingresos TV | $237K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $105K |
| Merchandising | $1.0M |
| 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 | $38K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $6K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $331K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $1.9M | $1.4M | $463K | $-789K |
| Jun 2028 | $1.4M | $1.5M | $-54K | $-1.2M |
| May 2028 | $1.4M | $2.2M | $-808K | $-1.2M |
| Apr 2028 | $1.4M | $1.7M | $-263K | $-380K |
| Mar 2028 | $1.5M | $1.8M | $-345K | $-122K |
| Feb 2028 | $1.5M | $1.8M | $-278K | $217K |
| Jan 2028 | $1.5M | $1.6M | $-70K | $489K |
| Dec 2027 | $1.5M | $1.7M | $-143K | $554K |
| Nov 2027 | $1.6M | $1.6M | $-41K | $692K |
| Oct 2027 | $1.6M | $1.9M | $-244K | $728K |
| Sep 2027 | $1.6M | $2.2M | $-594K | $967K |
| Aug 2027 | $1.8M | $1.4M | $468K | $1.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $628K |
| Westside Builders | $633K |