| Ingresos TV | $804K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $316K |
| Patrocinio | $102K |
| Merchandising | $2.8M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $404K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $39K |
| Amortización de Fichajes | $53K |
| Intereses de Deuda | $14K |
| Tarifas de Cesión (Gasto) | $121K |
| Mantenimiento instalaciones | $817K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $4.4M | $3.1M | $1.4M | $-5.6M |
| Ene 2028 | $4.1M | $2.8M | $1.3M | $-4.7M |
| Dic 2027 | $4.4M | $3.2M | $1.2M | $-6.1M |
| Nov 2027 | $4.2M | $2.9M | $1.4M | $-7.3M |
| Oct 2027 | $4.7M | $4.8M | $-92K | $-8.8M |
| Sep 2027 | $3.6M | $3.6M | $28K | $-8.7M |
| Ago 2027 | $15.6M | $1.8M | $13.8M | $22.9M |
| Jul 2027 | $3.4M | $1.7M | $1.6M | $11.2M |
| Jun 2027 | $2.9M | $1.6M | $1.3M | $9.6M |
| May 2027 | $2.5M | $2.1M | $357K | $8.4M |
| Abr 2027 | $2.9M | $1.7M | $1.2M | $8.0M |
| Mar 2027 | $2.7M | $1.7M | $909K | $6.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $646K |
| Westside Builders | $583K |