| Ingresos TV | $547K |
| Bonus TV por Posición | $235K |
| Ingresos por partido | $60K |
| Patrocinio | $77K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $3.2M |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.7M |
| Salarios personal | $43K |
| Amortización de Fichajes | $7K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $940K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $5.2M | $3.7M | $1.5M | $32.4M |
| Jul 2028 | $5.3M | $3.4M | $1.9M | $32.0M |
| Jun 2028 | $5.2M | $3.4M | $1.9M | $30.5M |
| May 2028 | $5.3M | $3.8M | $1.6M | $28.6M |
| Abr 2028 | $5.5M | $3.2M | $2.4M | $27.0M |
| Mar 2028 | $5.4M | $3.3M | $2.0M | $24.7M |
| Feb 2028 | $6.1M | $3.2M | $2.8M | $22.7M |
| Ene 2028 | $7.8M | $2.6M | $5.2M | $30.4M |
| Dic 2027 | $6.3M | $2.6M | $3.7M | $25.2M |
| Nov 2027 | $6.4M | $3.1M | $3.3M | $21.5M |
| Oct 2027 | $6.4M | $3.7M | $2.7M | $18.3M |
| Sep 2027 | $6.5M | $3.5M | $3.1M | $15.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $479K |
| Hometown Print | $451K |