| Ingresos TV | $600K |
| Bonus TV por Posición | $258K |
| Ingresos por partido | $0 |
| Patrocinio | $6K |
| Merchandising | $340K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $20K |
| Amortización de Fichajes | $4K |
| Intereses de Deuda | $16K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $272K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.2M | $1.3M | $-111K | $-3.5M |
| Oct 2027 | $1.2M | $2.4M | $-1.1M | $-3.3M |
| Sep 2027 | $1.2M | $1.5M | $-281K | $-2.2M |
| Aug 2027 | $1.2M | $1.6M | $-360K | $-1.9M |
| Jul 2027 | $2.8M | $1.9M | $868K | $-1.6M |
| Jun 2027 | $1.2M | $1.7M | $-420K | $-2.3M |
| May 2027 | $1.1M | $1.7M | $-582K | $-1.8M |
| Apr 2027 | $1.1M | $1.8M | $-692K | $-1.3M |
| Mar 2027 | $1.2M | $1.6M | $-327K | $-568K |
| Feb 2027 | $1.2M | $1.4M | $-154K | $-241K |
| Jan 2027 | $3.1M | $1.7M | $1.4M | $-87K |
| Dec 2026 | $1.2M | $1.3M | $-94K | $-1.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $76K |