| Ingresos TV | $692K |
| Bonus TV por Posición | $345K |
| Ingresos por partido | $13K |
| Patrocinio | $9K |
| Merchandising | $62K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $14K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $22K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $229K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2027 | $1.1M | $1.6M | $-467K | $-5.1M |
| May 2027 | $865K | $1.6M | $-777K | $-4.6M |
| Apr 2027 | $884K | $1.5M | $-630K | $-3.8M |
| Mar 2027 | $1.2M | $1.7M | $-536K | $-3.2M |
| Feb 2027 | $902K | $2.8M | $-1.9M | $-2.7M |
| Jan 2027 | $2.9M | $1.5M | $1.4M | $-733K |
| Dec 2026 | $897K | $1.4M | $-549K | $-2.2M |
| Nov 2026 | $920K | $1.4M | $-521K | $-1.6M |
| Oct 2026 | $901K | $2.4M | $-1.5M | $-1.1M |
| Sep 2026 | $1.2M | $1.3M | $-70K | $430K |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $104K |