| Ingresos TV | $989K |
| Bonus TV por Posición | $524K |
| Ingresos por partido | $39K |
| Patrocinio | $1K |
| Merchandising | $85K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $693 |
| Inversión del propietario | $0 |
| Salarios jugadores | $993K |
| Salarios personal | $17K |
| Amortización de Fichajes | $458 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $348K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Apr 2028 | $1.6M | $1.4M | $280K | $6.6M |
| Mar 2028 | $1.8M | $1.4M | $384K | $6.3M |
| Feb 2028 | $1.9M | $1.7M | $123K | $5.9M |
| Jan 2028 | $1.8M | $1.4M | $437K | $5.8M |
| Dec 2027 | $1.7M | $1.7M | $13K | $5.4M |
| Nov 2027 | $1.4M | $1.5M | $-58K | $5.3M |
| Oct 2027 | $1.6M | $1.1M | $498K | $5.4M |
| Sep 2027 | $1.6M | $978K | $584K | $4.9M |
| Aug 2027 | $1.6M | $930K | $662K | $4.3M |
| Jul 2027 | $1.7M | $1.0M | $721K | $3.7M |
| Jun 2027 | $1.6M | $937K | $691K | $2.9M |
| May 2027 | $1.7M | $2.3M | $-572K | $2.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $17K |