| Ingresos TV | $2.8M |
| Bonus TV por Posición | $1.1M |
| Ingresos por partido | $84K |
| Patrocinio | $38K |
| Merchandising | $666K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $107K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.7M |
| Salarios personal | $35K |
| Amortización de Fichajes | $19K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $35K |
| Mantenimiento instalaciones | $879K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $7.1M | $3.7M | $3.5M | $27.4M |
| Ene 2028 | $5.2M | $3.3M | $1.9M | $24.6M |
| Dic 2027 | $5.0M | $3.4M | $1.6M | $22.7M |
| Nov 2027 | $4.7M | $3.1M | $1.5M | $21.1M |
| Oct 2027 | $4.3M | $4.0M | $297K | $19.5M |
| Sep 2027 | $4.8M | $4.3M | $497K | $19.2M |
| Ago 2027 | $4.9M | $2.2M | $2.7M | $28.7M |
| Jul 2027 | $4.8M | $2.2M | $2.6M | $26.8M |
| Jun 2027 | $8.5M | $2.4M | $6.1M | $24.2M |
| May 2027 | $4.8M | $3.8M | $1.1M | $18.1M |
| Abr 2027 | $5.0M | $2.6M | $2.4M | $17.0M |
| Mar 2027 | $4.8M | $2.7M | $2.1M | $14.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $231K |
| Hometown Print | $226K |