| Ingresos TV | $2.2M |
| Bonus TV por Posición | $1.2M |
| Ingresos por partido | $0 |
| Patrocinio | $32K |
| Merchandising | $566K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $814K |
| Salarios personal | $32K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $743K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $4.1M | $1.6M | $2.5M | $43.6M |
| Oct 2027 | $4.2M | $1.7M | $2.5M | $41.2M |
| Sep 2027 | $8.0M | $1.7M | $6.3M | $38.7M |
| Aug 2027 | $4.3M | $1.7M | $2.6M | $32.3M |
| Jul 2027 | $6.8M | $1.6M | $5.2M | $29.7M |
| Jun 2027 | $4.5M | $1.5M | $3.0M | $24.7M |
| May 2027 | $4.4M | $1.5M | $2.9M | $21.7M |
| Apr 2027 | $4.4M | $1.6M | $2.8M | $18.8M |
| Mar 2027 | $4.0M | $1.6M | $2.4M | $16.0M |
| Feb 2027 | $3.3M | $1.4M | $1.9M | $13.6M |
| Jan 2027 | $3.8M | $1.4M | $2.4M | $11.7M |
| Dec 2026 | $3.2M | $1.3M | $1.9M | $9.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $178K |
| Local Dairy Co. | $210K |