| Ingresos TV | $959K |
| Bonus TV por Posición | $511K |
| Ingresos por partido | $0 |
| Patrocinio | $1K |
| Merchandising | $40K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $198K |
| Salarios personal | $15K |
| Amortización de Fichajes | $790 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $339K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.5M | $553K | $958K | $13.9M |
| Oct 2027 | $1.5M | $549K | $946K | $12.9M |
| Sep 2027 | $1.5M | $556K | $978K | $12.0M |
| Aug 2027 | $1.5M | $536K | $974K | $11.0M |
| Jul 2027 | $1.5M | $536K | $981K | $10.0M |
| Jun 2027 | $1.5M | $536K | $970K | $9.1M |
| May 2027 | $1.7M | $566K | $1.1M | $8.1M |
| Apr 2027 | $1.5M | $542K | $943K | $7.0M |
| Mar 2027 | $1.5M | $586K | $921K | $6.0M |
| Feb 2027 | $1.5M | $569K | $918K | $5.1M |
| Jan 2027 | $1.4M | $565K | $856K | $4.2M |
| Dec 2026 | $1.6M | $597K | $1.0M | $3.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $15K |