| Ingresos TV | $228K |
| Bonus TV por Posición | $100K |
| Ingresos por partido | $364K |
| Patrocinio | $98K |
| Merchandising | $2.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $7K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $49K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $32K |
| Mantenimiento instalaciones | $652K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $2.8M | $2.6M | $172K | $2.3M |
| Oct 2027 | $2.9M | $6.0M | $-3.2M | $2.1M |
| Sep 2027 | $2.5M | $2.5M | $5K | $5.3M |
| Ago 2027 | $2.6M | $2.2M | $400K | $5.3M |
| Jul 2027 | $2.5M | $2.2M | $301K | $4.9M |
| Jun 2027 | $3.2M | $2.3M | $909K | $4.6M |
| May 2027 | $2.8M | $3.2M | $-442K | $3.7M |
| Abr 2027 | $3.1M | $3.0M | $134K | $4.1M |
| Mar 2027 | $3.6M | $3.0M | $638K | $4.0M |
| Feb 2027 | $3.6M | $3.0M | $597K | $3.3M |
| Ene 2027 | $3.4M | $2.8M | $611K | $2.7M |
| Dic 2026 | $3.5M | $2.6M | $872K | $2.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $607K |
| Local Dairy Co. | $575K |