| Ingresos TV | $8K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $5K |
| Patrocinio | $3K |
| Merchandising | $703 |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $14K |
| Salarios jugadores | $1.4M |
| Salarios personal | $18K |
| Amortización de Fichajes | $3K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $14K |
| Mantenimiento instalaciones | $112K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2027 | $31K | $1.6M | $-1.5M | $13.2M |
| Nov 2027 | $31K | $1.3M | $-1.2M | $15.1M |
| Oct 2027 | $111K | $1.5M | $-1.4M | $16.9M |
| Sep 2027 | $104K | $1.7M | $-1.6M | $19.0M |
| Aug 2027 | $10K | $1.9M | $-1.9M | $21.3M |
| Jul 2027 | $10K | $863K | $-854K | $24.1M |
| Jun 2027 | $133K | $893K | $-760K | $25.2M |
| May 2027 | $10K | $1.5M | $-1.5M | $26.0M |
| Apr 2027 | $19K | $1.2M | $-1.2M | $27.5M |
| Mar 2027 | $24K | $1.3M | $-1.2M | $28.6M |
| Feb 2027 | $76K | $1.5M | $-1.4M | $29.8M |
| Jan 2027 | $167K | $1.2M | $-1.0M | $31.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $36K |