| Ingresos TV | $475K |
| Bonus TV por Posición | $205K |
| Ingresos por partido | $0 |
| Patrocinio | $64K |
| Merchandising | $1.5M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $57K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.8M |
| Salarios personal | $46K |
| Amortización de Fichajes | $115K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $529K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2027 | $4.6M | $2.5M | $2.1M | $3.7M |
| Jul 2027 | $5.5M | $2.5M | $3.0M | $1.4M |
| Jun 2027 | $3.1M | $2.2M | $836K | $1.3M |
| May 2027 | $2.2M | $2.9M | $-674K | $3.2M |
| Abr 2027 | $2.3M | $2.5M | $-202K | $3.9M |
| Mar 2027 | $2.4M | $2.9M | $-540K | $4.1M |
| Feb 2027 | $2.5M | $2.9M | $-435K | $4.6M |
| Ene 2027 | $2.6M | $2.5M | $89K | $5.0M |
| Dic 2026 | $2.5M | $2.4M | $68K | $4.9M |
| Nov 2026 | $2.5M | $2.5M | $46K | $4.9M |
| Oct 2026 | $2.5M | $3.6M | $-1.1M | $4.8M |
| Sep 2026 | $2.3M | $1.9M | $367K | $6.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $379K |
| Westside Builders | $385K |