| Ingresos TV | $2.5M |
| Bonus TV por Posición | $246K |
| Ingresos por partido | $37K |
| Patrocinio | $3K |
| Merchandising | $167K |
| Premio de Copa | $196K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $4K |
| Inversión del propietario | $0 |
| Salarios jugadores | $396K |
| Salarios personal | $15K |
| Amortización de Fichajes | $4K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $509K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $3.2M | $925K | $2.3M | $24.3M |
| Oct 2027 | $2.7M | $933K | $1.7M | $22.0M |
| Sep 2027 | $3.3M | $972K | $2.3M | $32.5M |
| Aug 2027 | $3.4M | $843K | $2.5M | $30.2M |
| Jul 2027 | $3.7M | $894K | $2.8M | $27.8M |
| Jun 2027 | $3.4M | $898K | $2.5M | $25.0M |
| May 2027 | $3.3M | $1.1M | $2.2M | $22.5M |
| Apr 2027 | $3.5M | $997K | $2.5M | $20.2M |
| Mar 2027 | $3.7M | $1.1M | $2.6M | $17.8M |
| Feb 2027 | $3.9M | $1.1M | $2.8M | $15.2M |
| Jan 2027 | $4.0M | $1.1M | $2.9M | $12.4M |
| Dec 2026 | $3.6M | $1.0M | $2.6M | $9.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $33K |