| Ingresos TV | $2.4M |
| Bonus TV por Posición | $926K |
| Ingresos por partido | $192K |
| Patrocinio | $35K |
| Merchandising | $957K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $118K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.6M |
| Salarios personal | $38K |
| Amortización de Fichajes | $108K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $836K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $4.6M | $3.5M | $1.1M | $47.8M |
| Ene 2028 | $4.8M | $3.5M | $1.3M | $47.1M |
| Dic 2027 | $4.5M | $3.4M | $1.1M | $45.6M |
| Nov 2027 | $4.6M | $4.0M | $621K | $44.4M |
| Oct 2027 | $4.8M | $3.1M | $1.6M | $43.7M |
| Sep 2027 | $4.5M | $2.7M | $1.9M | $41.9M |
| Ago 2027 | $4.4M | $2.3M | $2.1M | $59.0M |
| Jul 2027 | $4.4M | $2.5M | $1.8M | $56.8M |
| Jun 2027 | $6.0M | $2.6M | $3.4M | $60.0M |
| May 2027 | $4.5M | $2.8M | $1.7M | $56.6M |
| Abr 2027 | $4.7M | $2.4M | $2.3M | $54.8M |
| Mar 2027 | $4.7M | $2.7M | $2.0M | $52.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $224K |
| Hometown Print | $199K |