| Ingresos TV | $1.0M |
| Bonus TV por Posición | $448K |
| Ingresos por partido | $6K |
| Patrocinio | $14K |
| Merchandising | $401K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $57K |
| Amortización de Fichajes | $15K |
| Intereses de Deuda | $269 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $533K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.9M | $2.0M | $-77K | $-80K |
| Oct 2027 | $2.0M | $2.3M | $-365K | $-18K |
| Sep 2027 | $2.1M | $2.9M | $-889K | $332K |
| Ago 2027 | $1.9M | $2.0M | $-90K | $1.2M |
| Jul 2027 | $1.9M | $2.1M | $-129K | $1.4M |
| Jun 2027 | $2.0M | $2.0M | $-58K | $2.1M |
| May 2027 | $1.9M | $2.5M | $-503K | $2.2M |
| Abr 2027 | $1.8M | $2.0M | $-181K | $2.7M |
| Mar 2027 | $1.7M | $1.5M | $161K | $2.9M |
| Feb 2027 | $2.4M | $1.6M | $739K | $2.7M |
| Ene 2027 | $1.7M | $1.5M | $148K | $2.0M |
| Dic 2026 | $1.8M | $1.5M | $245K | $1.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $85K |
| Greenfield Foods | $79K |