| Ingresos TV | $76K |
| Bonus TV por Posición | $18K |
| Ingresos por partido | $0 |
| Patrocinio | $92K |
| Merchandising | $2.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $50K |
| Amortización de Fichajes | $95K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $550K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2027 | $2.4M | $2.2M | $235K | $6.0M |
| Jul 2027 | $2.7M | $1.8M | $865K | $5.7M |
| Jun 2027 | $2.9M | $1.9M | $1.0M | $6.9M |
| May 2027 | $2.7M | $2.0M | $713K | $5.9M |
| Abr 2027 | $3.0M | $2.0M | $913K | $5.1M |
| Mar 2027 | $3.1M | $2.2M | $892K | $4.1M |
| Feb 2027 | $3.2M | $2.3M | $874K | $3.3M |
| Ene 2027 | $3.1M | $2.5M | $552K | $2.3M |
| Dic 2026 | $3.1M | $1.9M | $1.1M | $1.7M |
| Nov 2026 | $3.1M | $2.1M | $961K | $556K |
| Oct 2026 | $3.1M | $3.0M | $140K | $-456K |
| Sep 2026 | $2.8M | $1.2M | $1.7M | $-646K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $517K |
| Greenfield Foods | $589K |