| Ingresos TV | $236K |
| Bonus TV por Posición | $96K |
| Ingresos por partido | $80K |
| Patrocinio | $106K |
| Merchandising | $2.5M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $566K |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $360K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.3M |
| Salarios personal | $44K |
| Amortización de Fichajes | $95K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $653K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $4.0M | $3.1M | $879K | $17.0M |
| Jun 2028 | $4.3M | $3.4M | $866K | $16.1M |
| May 2028 | $4.0M | $4.4M | $-399K | $15.1M |
| Abr 2028 | $3.9M | $3.6M | $366K | $15.4M |
| Mar 2028 | $4.3M | $5.3M | $-948K | $14.9M |
| Feb 2028 | $4.9M | $3.9M | $1.0M | $15.8M |
| Ene 2028 | $4.1M | $3.7M | $336K | $15.8M |
| Dic 2027 | $3.9M | $3.4M | $584K | $15.5M |
| Nov 2027 | $3.8M | $3.7M | $64K | $14.8M |
| Oct 2027 | $3.8M | $5.4M | $-1.6M | $14.7M |
| Sep 2027 | $4.2M | $3.0M | $1.3M | $16.2M |
| Ago 2027 | $3.8M | $2.3M | $1.6M | $18.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $658K |
| Local Dairy Co. | $616K |