| Ingresos TV | $184K |
| Bonus TV por Posición | $113K |
| Ingresos por partido | $0 |
| Patrocinio | $83K |
| Merchandising | $427K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $460K |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $832K |
| Salarios personal | $30K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $14K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $298K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.3M | $1.2M | $93K | $-3.1M |
| Oct 2027 | $1.3M | $1.8M | $-577K | $-3.2M |
| Sep 2027 | $1.3M | $1.3M | $-47K | $-2.6M |
| Ago 2027 | $1.3M | $1.6M | $-324K | $-2.6M |
| Jul 2027 | $1.3M | $1.5M | $-156K | $-2.3M |
| Jun 2027 | $1.3M | $1.6M | $-310K | $-2.1M |
| May 2027 | $1.3M | $1.6M | $-364K | $-1.8M |
| Abr 2027 | $1.3M | $1.5M | $-245K | $-1.4M |
| Mar 2027 | $1.6M | $1.5M | $78K | $-1.2M |
| Feb 2027 | $1.2M | $1.3M | $-100K | $-1.3M |
| Ene 2027 | $1.5M | $1.5M | $-4K | $-1.2M |
| Dic 2026 | $1.2M | $1.3M | $-78K | $-1.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $544K |
| Westside Builders | $455K |