| Ingresos TV | $2.2M |
| Bonus TV por Posición | $365K |
| Ingresos por partido | $243K |
| Patrocinio | $38K |
| Merchandising | $328K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $830K |
| Salarios personal | $29K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $605K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $3.2M | $1.5M | $1.7M | $17.5M |
| May 2028 | $3.1M | $2.1M | $1.0M | $15.7M |
| Abr 2028 | $3.5M | $1.8M | $1.7M | $14.7M |
| Mar 2028 | $3.4M | $1.9M | $1.5M | $13.0M |
| Feb 2028 | $3.4M | $1.8M | $1.7M | $11.5M |
| Ene 2028 | $3.7M | $1.7M | $2.0M | $9.8M |
| Dic 2027 | $3.5M | $1.7M | $1.8M | $7.9M |
| Nov 2027 | $3.6M | $1.7M | $1.9M | $6.0M |
| Oct 2027 | $3.3M | $2.1M | $1.3M | $4.1M |
| Sep 2027 | $2.9M | $1.8M | $1.0M | $21.8M |
| Ago 2027 | $3.2M | $1.5M | $1.7M | $20.7M |
| Jul 2027 | $3.2M | $1.4M | $1.8M | $19.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $230K |
| Local Dairy Co. | $230K |