| Ingresos TV | $1.2M |
| Bonus TV por Posición | $311K |
| Ingresos por partido | $79K |
| Patrocinio | $2K |
| Merchandising | $84K |
| Premio de Copa | $181K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $737K |
| Salarios personal | $27K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $288K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2028 | $1.8M | $1.1M | $761K | $17.3M |
| Abr 2028 | $1.6M | $840K | $805K | $16.5M |
| Mar 2028 | $1.3M | $751K | $576K | $15.7M |
| Feb 2028 | $1.3M | $794K | $539K | $15.1M |
| Ene 2028 | $1.4M | $736K | $687K | $14.6M |
| Dic 2027 | $1.5M | $762K | $699K | $13.9M |
| Nov 2027 | $1.4M | $735K | $630K | $13.2M |
| Oct 2027 | $1.4M | $1.0M | $338K | $12.6M |
| Sep 2027 | $1.3M | $699K | $648K | $12.2M |
| Ago 2027 | $1.4M | $704K | $686K | $11.6M |
| Jul 2027 | $2.0M | $751K | $1.2M | $10.9M |
| Jun 2027 | $1.4M | $814K | $545K | $9.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $20K |