| Ingresos TV | $3.7M |
| Bonus TV por Posición | $580K |
| Ingresos por partido | $21K |
| Patrocinio | $59K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $10K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.1M |
| Salarios personal | $40K |
| Amortización de Fichajes | $74K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $39K |
| Mantenimiento instalaciones | $1.0M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $5.4M | $3.2M | $2.2M | $33.2M |
| Oct 2027 | $5.6M | $3.4M | $2.2M | $30.9M |
| Sep 2027 | $4.9M | $3.2M | $1.8M | $28.7M |
| Aug 2027 | $5.4M | $2.7M | $2.7M | $28.8M |
| Jul 2027 | $7.3M | $2.4M | $5.0M | $41.9M |
| Jun 2027 | $7.1M | $2.3M | $4.8M | $37.7M |
| May 2027 | $5.5M | $2.4M | $3.1M | $32.9M |
| Apr 2027 | $5.6M | $2.4M | $3.2M | $29.8M |
| Mar 2027 | $5.7M | $2.5M | $3.2M | $26.6M |
| Feb 2027 | $5.7M | $2.4M | $3.3M | $23.4M |
| Jan 2027 | $5.8M | $2.8M | $3.0M | $20.1M |
| Dec 2026 | $5.7M | $2.4M | $3.4M | $17.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $360K |
| Greenfield Foods | $351K |