| Ingresos TV | $991K |
| Bonus TV por Posición | $125K |
| Ingresos por partido | $79K |
| Patrocinio | $1K |
| Merchandising | $70K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $382K |
| Salarios personal | $25K |
| Amortización de Fichajes | $9K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $236K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.3M | $652K | $614K | $7.1M |
| Oct 2027 | $1.3M | $679K | $609K | $6.5M |
| Sep 2027 | $1.5M | $756K | $713K | $5.9M |
| Aug 2027 | $1.4M | $656K | $697K | $5.5M |
| Jul 2027 | $1.4M | $642K | $791K | $4.8M |
| Jun 2027 | $1.3M | $639K | $616K | $4.0M |
| May 2027 | $1.3M | $644K | $696K | $3.4M |
| Apr 2027 | $1.2M | $617K | $605K | $2.7M |
| Mar 2027 | $1.1M | $634K | $507K | $4.4M |
| Feb 2027 | $1.1M | $786K | $352K | $3.9M |
| Jan 2027 | $1.2M | $533K | $620K | $3.6M |
| Dec 2026 | $1.2M | $560K | $642K | $2.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $14K |