| Ingresos TV | $2.6M |
| Bonus TV por Posición | $1.5M |
| Ingresos por partido | $95K |
| Patrocinio | $3K |
| Merchandising | $206K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $14K |
| Amortización de Fichajes | $8K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $660K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $4.4M | $1.7M | $2.6M | $27.0M |
| Oct 2027 | $3.1M | $1.5M | $1.6M | $24.4M |
| Sep 2027 | $3.4M | $982K | $2.4M | $26.8M |
| Aug 2027 | $3.6M | $1.0M | $2.6M | $24.4M |
| Jul 2027 | $3.7M | $1.0M | $2.6M | $21.8M |
| Jun 2027 | $3.4M | $1.0M | $2.3M | $19.1M |
| May 2027 | $3.5M | $1.4M | $2.1M | $16.8M |
| Apr 2027 | $3.5M | $1.5M | $2.0M | $14.6M |
| Mar 2027 | $3.4M | $1.6M | $1.9M | $12.6M |
| Feb 2027 | $3.4M | $1.7M | $1.7M | $10.7M |
| Jan 2027 | $3.4M | $1.5M | $1.9M | $9.1M |
| Dec 2026 | $3.3M | $1.5M | $1.8M | $7.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $40K |