| Ingresos TV | $1.3M |
| Bonus TV por Posición | $683K |
| Ingresos por partido | $0 |
| Patrocinio | $21K |
| Merchandising | $359K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $861K |
| Salarios personal | $51K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $570K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2027 | $2.4M | $1.5M | $909K | $9.5M |
| Jan 2027 | $2.5M | $1.5M | $975K | $8.6M |
| Dec 2026 | $3.1M | $1.5M | $1.6M | $7.6M |
| Nov 2026 | $2.5M | $1.5M | $962K | $5.9M |
| Oct 2026 | $2.6M | $2.4M | $256K | $5.0M |
| Sep 2026 | $2.7M | $1.4M | $1.2M | $4.7M |
| Aug 2026 | $0 | $0 | $0 | $3.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $123K |
| Local Dairy Co. | $130K |