| Ingresos TV | $2.0M |
| Bonus TV por Posición | $347K |
| Ingresos por partido | $8K |
| Patrocinio | $2K |
| Merchandising | $149K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $632K |
| Salarios personal | $22K |
| Amortización de Fichajes | $30K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $519K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $2.5M | $1.2M | $1.3M | $20.8M |
| Oct 2027 | $2.6M | $1.6M | $995K | $19.5M |
| Sep 2027 | $2.5M | $1.7M | $808K | $18.5M |
| Aug 2027 | $3.3M | $1.6M | $1.7M | $17.6M |
| Jul 2027 | $3.3M | $1.6M | $1.8M | $15.9M |
| Jun 2027 | $2.2M | $1.5M | $688K | $14.0M |
| May 2027 | $2.6M | $1.5M | $1.1M | $13.3M |
| Apr 2027 | $2.6M | $1.2M | $1.4M | $12.2M |
| Mar 2027 | $2.7M | $1.1M | $1.6M | $10.7M |
| Feb 2027 | $2.7M | $1.1M | $1.6M | $10.5M |
| Jan 2027 | $2.7M | $1.1M | $1.6M | $8.9M |
| Dec 2026 | $2.6M | $1.0M | $1.6M | $7.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $30K |