| Ingresos TV | $1.0M |
| Bonus TV por Posición | $527K |
| Ingresos por partido | $109K |
| Patrocinio | $1K |
| Merchandising | $114K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $7K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $27K |
| Amortización de Fichajes | $604 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $54K |
| Mantenimiento instalaciones | $397K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Apr 2027 | $1.8M | $1.8M | $-27K | $301K |
| Mar 2027 | $1.8M | $1.9M | $-65K | $327K |
| Feb 2027 | $2.5M | $2.0M | $521K | $392K |
| Jan 2027 | $1.8M | $1.8M | $2K | $-130K |
| Dec 2026 | $1.9M | $1.9M | $-41K | $-133K |
| Nov 2026 | $1.6M | $1.8M | $-210K | $-93K |
| Oct 2026 | $1.6M | $3.0M | $-1.4M | $117K |
| Sep 2026 | $1.8M | $815K | $1.0M | $1.5M |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $14K |