| Ingresos TV | $1.5M |
| Bonus TV por Posición | $804K |
| Ingresos por partido | $31K |
| Patrocinio | $2K |
| Merchandising | $55K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $527K |
| Salarios personal | $7K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $21K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $439K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $2.4M | $995K | $1.4M | $-4.7M |
| Oct 2027 | $1.9M | $2.2M | $-295K | $-6.1M |
| Sep 2027 | $1.9M | $2.0M | $-115K | $-5.8M |
| Aug 2027 | $3.6M | $1.1M | $2.4M | $14.6M |
| Jul 2027 | $1.9M | $977K | $917K | $12.1M |
| Jun 2027 | $2.9M | $1.1M | $1.7M | $11.2M |
| May 2027 | $1.8M | $1.1M | $671K | $9.5M |
| Apr 2027 | $1.8M | $992K | $807K | $8.8M |
| Mar 2027 | $1.8M | $990K | $793K | $8.0M |
| Feb 2027 | $2.2M | $1.0M | $1.2M | $7.2M |
| Jan 2027 | $1.8M | $988K | $806K | $6.0M |
| Dec 2026 | $1.8M | $1.1M | $656K | $5.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $23K |