| Ingresos TV | $2.1M |
| Bonus TV por Posición | $871K |
| Ingresos por partido | $0 |
| Patrocinio | $28K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $43K |
| Amortización de Fichajes | $58K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $880K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2027 | $4.0M | $3.2M | $850K | $10.7M |
| Apr 2027 | $4.0M | $2.5M | $1.5M | $9.8M |
| Mar 2027 | $4.1M | $2.5M | $1.6M | $8.3M |
| Feb 2027 | $4.3M | $2.6M | $1.7M | $6.6M |
| Jan 2027 | $4.1M | $3.2M | $842K | $5.9M |
| Dec 2026 | $4.3M | $3.0M | $1.3M | $5.1M |
| Nov 2026 | $4.2M | $3.1M | $1.1M | $3.7M |
| Oct 2026 | $4.0M | $4.5M | $-503K | $2.6M |
| Sep 2026 | $3.8M | $2.1M | $1.7M | $3.0M |
| Aug 2026 | $0 | $0 | $0 | $3.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $166K |
| Hometown Print | $174K |