| Ingresos TV | $1.1M |
| Bonus TV por Posición | $349K |
| Ingresos por partido | $0 |
| Patrocinio | $17K |
| Merchandising | $132K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $398K |
| Salarios personal | $35K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $60K |
| Mantenimiento instalaciones | $305K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $1.6M | $798K | $825K | $13.4M |
| Jul 2027 | $1.8M | $979K | $823K | $12.5M |
| Jun 2027 | $1.8M | $799K | $1.0M | $11.7M |
| May 2027 | $2.2M | $862K | $1.3M | $10.7M |
| Apr 2027 | $1.8M | $810K | $1.0M | $9.4M |
| Mar 2027 | $1.8M | $733K | $1.1M | $9.3M |
| Feb 2027 | $1.9M | $749K | $1.2M | $8.3M |
| Jan 2027 | $1.9M | $750K | $1.1M | $7.1M |
| Dec 2026 | $2.1M | $733K | $1.3M | $6.0M |
| Nov 2026 | $1.8M | $725K | $1.1M | $4.6M |
| Oct 2026 | $1.8M | $683K | $1.1M | $3.5M |
| Sep 2026 | $2.0M | $411K | $1.6M | $2.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $103K |
| Westside Builders | $96K |