| Ingresos TV | $992K |
| Bonus TV por Posición | $439K |
| Ingresos por partido | $0 |
| Patrocinio | $1K |
| Merchandising | $39K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $261K |
| Salarios personal | $19K |
| Amortización de Fichajes | $582 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $284K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $1.5M | $565K | $906K | $7.8M |
| Aug 2027 | $1.4M | $555K | $889K | $6.9M |
| Jul 2027 | $1.6M | $642K | $910K | $6.0M |
| Jun 2027 | $1.4M | $1.1M | $290K | $5.1M |
| May 2027 | $1.4M | $544K | $906K | $4.8M |
| Apr 2027 | $1.5M | $815K | $645K | $3.9M |
| Mar 2027 | $1.5M | $788K | $695K | $3.3M |
| Feb 2027 | $1.5M | $977K | $489K | $2.6M |
| Jan 2027 | $1.5M | $742K | $724K | $2.1M |
| Dec 2026 | $1.5M | $798K | $722K | $1.4M |
| Nov 2026 | $1.4M | $775K | $581K | $634K |
| Oct 2026 | $1.4M | $398K | $976K | $2.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $14K |