| Ingresos TV | $1.3M |
| Bonus TV por Posición | $169K |
| Ingresos por partido | $0 |
| Patrocinio | $20K |
| Merchandising | $494K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $42K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $37K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $534K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $2.0M | $1.8M | $147K | $-8.2M |
| Oct 2027 | $2.0M | $3.2M | $-1.3M | $-8.4M |
| Sep 2027 | $2.0M | $2.1M | $-73K | $-7.1M |
| Ago 2027 | $2.5M | $2.4M | $116K | $-7.0M |
| Jul 2027 | $2.2M | $2.6M | $-448K | $-7.1M |
| Jun 2027 | $2.1M | $2.5M | $-446K | $-6.7M |
| May 2027 | $2.0M | $2.6M | $-576K | $-6.2M |
| Abr 2027 | $2.7M | $2.3M | $455K | $-5.7M |
| Mar 2027 | $2.7M | $1.8M | $923K | $12.8M |
| Feb 2027 | $7.1M | $2.0M | $5.1M | $11.9M |
| Ene 2027 | $2.8M | $1.7M | $1.1M | $6.8M |
| Dic 2026 | $3.9M | $1.6M | $2.3M | $5.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $119K |
| Local Dairy Co. | $120K |