| Ingresos TV | $1.0M |
| Bonus TV por Posición | $339K |
| Ingresos por partido | $14K |
| Patrocinio | $15K |
| Merchandising | $363K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $50K |
| Amortización de Fichajes | $937 |
| Intereses de Deuda | $6K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $535K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $1.8M | $2.1M | $-310K | $-1.4M |
| Ago 2027 | $1.9M | $2.0M | $-154K | $-1.1M |
| Jul 2027 | $2.1M | $2.0M | $29K | $-958K |
| Jun 2027 | $1.8M | $2.1M | $-254K | $-988K |
| May 2027 | $1.7M | $2.4M | $-771K | $-735K |
| Abr 2027 | $1.5M | $1.9M | $-351K | $36K |
| Mar 2027 | $1.6M | $1.7M | $-150K | $386K |
| Feb 2027 | $1.6M | $1.7M | $-131K | $535K |
| Ene 2027 | $1.6M | $2.0M | $-436K | $666K |
| Dic 2026 | $1.8M | $1.8M | $20K | $1.1M |
| Nov 2026 | $1.6M | $1.7M | $-137K | $1.1M |
| Oct 2026 | $1.6M | $3.8M | $-2.2M | $1.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $89K |
| Westside Builders | $97K |