| Ingresos TV | $613K |
| Bonus TV por Posición | $95K |
| Ingresos por partido | $12K |
| Patrocinio | $9K |
| Merchandising | $47K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $2.9M |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $10K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $540K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $3.7M | $1.6M | $2.0M | $68.0M |
| May 2028 | $3.6M | $1.7M | $1.9M | $66.0M |
| Abr 2028 | $3.8M | $1.7M | $2.1M | $64.0M |
| Mar 2028 | $3.8M | $1.7M | $2.1M | $62.0M |
| Feb 2028 | $4.9M | $2.0M | $3.0M | $59.8M |
| Ene 2028 | $5.5M | $1.7M | $3.7M | $56.9M |
| Dic 2027 | $4.9M | $2.2M | $2.7M | $53.1M |
| Nov 2027 | $5.0M | $1.8M | $3.1M | $50.4M |
| Oct 2027 | $5.0M | $2.3M | $2.7M | $47.3M |
| Sep 2027 | $6.4M | $2.3M | $4.0M | $44.5M |
| Ago 2027 | $5.1M | $3.7M | $1.4M | $40.5M |
| Jul 2027 | $5.2M | $2.5M | $2.7M | $39.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $103K |